{"text_format":"1","workbook":"xlsx","n_sheets":42,"sheets":["GuideUtilisateur","BandesRiverainesModèles","ImplantBandesRiv(1)","FraisEntretien(1)","Parametres","FraisCulture(1)","MontageFinancier(1)","Synthese(1)","ProjetParFerme(1)","ImplantBandesRiv(2)","FraisEntretien(2)","FraisCulture(2)","MontageFinancier(2)","Synthese(2)","ProjetParFerme(2)","ImplantBandesRiv(3)","FraisEntretien(3)","FraisCulture(3)","MontageFinancier(3)","Synthese(3)","ProjetParFerme(3)","ImplantBandesRiv(4)","FraisEntretien(4)","FraisCulture(4)","MontageFinancier(4)","Synthese(4)","ProjetParFerme(4)","ImplantBandesRiv(5)","FraisEntretien(5)","FraisCulture(5)","MenusD","MontageFinancier(5)","Synthese(5)","ProjetParFerme(5)","MontageFinancierGlobal","ListeVédégétauxIndigènes","BDCoutsFourn&MO2019","CoutProdCult","Sources","ProgrammesSubventions","BDCoutsFourn&MO2017","VieuxMontageFinancier"],"not_rendered":{"charts":0,"images":73,"macros":1,"external_links":1,"defined_names":1279,"comments":2,"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":"GuideUtilisateur","index":0,"n_rows":238,"n_cols":20,"rows_kept":238,"cut":false,"hidden":false,"merged":[[3,1,3,14],[7,12,7,14],[7,7,7,10],[12,1,13,10],[12,12,12,14],[9,13,9,14],[9,7,9,11],[9,2,9,5],[10,1,10,2],[7,1,7,5],[8,2,8,5],[26,1,27,2],[26,12,27,14],[26,8,27,9],[26,4,27,5],[15,1,16,14]]}
[]
[null,"Utilisateurs et fonctions visées"]
[]
[null,"Aménagistes\nSimulation globale de projets types\nCe simulateur peut être utilisé à titre indicatif pour comparer les gains et pertes liés à l'aménagement d'une bande riveraine par rapport au maintien en culture de cette surface. A l’aide des 7 modèles pré-établis, il est possible de simuler les coûts sur 5ans d’un projet d’aménagement de bande riveraine cohérent et réaliste rapidement et sans pré-requis technico-économiques agricoles et agroforestières spécifiques.\n\nProducteurs, conseillers et entrepreneurs\nProduction de devis détaillé et fiches pratiques pour la réalisation d’aménagements individuels\nGrâce à l’option « aménagement personnalisé », il est possible de planifier un aménagement section par section, avec un vaste choix de fournitures (espèces, formats, paillis, semences, etc.), configurations (exemple : 1 rangée d’arbustes + 1 bande fleurie, 1 rangée d’arbres avec paillis individuels + 1 rangée d’arbustes sur paillis de plastique, etc.) et pratiques de plantation et d’entretien (équipement utilisé, fréquence d’intervention) et obtenir un devis reflétant son projet. Le montage financier du projet sur 5ans intégrant les subventions applicables permet de prévoir les coûts d'implantation et d'entretien à charge du producteur pour l'ensemble du projet.\n"]
[]
[null,"Guide d'utilisation"]
[]
[null,"Onglets informatifs \n\"Modèles de bandes riveraines\" (Onglet \"BandesRiverainesModèles\") présente les caractéristiques des 7 modèles proposés, leur efficacité environnementale, les valeurs ajoutées, leurs avantages et inconvénients et leurs spécificités techniques, permettant de faire un choix approprié pour son projet.\n\"Programmes de subventions\" (Onglet \"ProgrammesSubventions\") fait un inventaire des bailleurs de fonds offrant des programmes dans le cadre desquels des aménagements de bande riveraine et/ou des plantations d'arbres peuvent se qualifier et présente succintement ces programmes.\n\"Fiches végétaux indigènes\" (Onglet\"ListeVédégétauxIndigènes\") liste les espèces d'arbres et arbustes indigènes du Québec utilisées en bande riveraine et propose des liens vers des fiches en ligne avec des illustrations et les caractéristiques de ces espèces.\n\"Coûts fourniture et main d'oeuvre\" (Onglet \"BDCoutsFourn&MO2019\") constitue la base de données pour les coûts de végétaux, matériel et réalisation des diverses opérations nécessaires à l'aménagement. Bien que tous les items soient associés à des coûts par défaut, il est possible de les modifier dans cet onglet pour personnaliser encore plus la simulation.\n\"Coûts de production cultures\" (Onglet \"CoutProdCult\") constitue la base de données pour les revenus et charges variables reliés aux diverses cultures. Des valeurs par défaut sont proposées, cependant il est possible de modifier les rendements et les prix de vente de chaque culture dans cet onglet pour personnaliser encore plus la simulation.\n\"Sources\" identifie les sources utilisées pour la réalisation de cet outil et détaille les hypothèses posées pour les calculs économiques.\n\n",null,null,null,null,null,"Onglets à remplir\n\"Implantation\" (Onglets \"ImplantBandesRiv(x)\") décrivent l'aménagement prévu : choisir un modèle d'aménagement ou un projet personnalisé. Puis choisir les superficies, les végétaux et les fournitures. Pour les 7 modèles pré-établis, des choix restreints par défaut seront offerts en fonction du modèle. Dans le cas d'un projet personnalisé, toutes les cases sont modifiables. \n\"Entretien\" (Onglets \"FraisEntretien(x)\") décrivent les opérations d'entretien prévues : si un des 7 modèles pré-établis a été sélectionné dans \"Implantation\", des coûts d'entretien par défaut seront indiqués pour ce modèle. Dans le cas d'un projet personnalisé, choisir pour chaque section les interventions, l'équipement et la fréquence sur 5 ans.\n\"Culture\" (Onglets \"FraisCulture(x)\") décrivent la surface en culture remplacée par la bande riveraine : choisir la rotation sur 5 ans. Des valeurs de rendements et prix par défaut sont indiqués. Il est possible de modifier ces valeurs pour personnaliser davantage le projet. Le calcul du revenu de culture se fait automatiquement.\n\"Montage financier\" (Onglets \"MontageFinancier(x)\") décrivent les aides financières applicables au projet par poste. Choisir la mesure Prime-Vert applicable (calcul automatique) et/ou d'autres sources de subventions (entrée manuelle des montants) pour l'année d'implantation et les éventuelles autre sources de subventions pour les années subséquentes 2 à 5.\n\n",null,null,null,null,"Onglets de résultats\n\"Synthèse des coûts\" (Onglets \"Synthese(x)\") présentent, pour chaque section et année par année sur 5 ans : le coût de la bande riveraine, les montants de subventions, les revenus de culture en moins, les charges culturales en moins et la marge nette sur la superficie aménagée.\n\"Projet par ferme\" (Onglets \"ProjetParFerme(x)\") résument le projet prévu sur la ferme incluant, pour chaque section, les longueurs et superficies aménagées, les quantités de végétaux et la liste des fournitures nécessaires. C'est dans cet onglet que sont entrées les espèces d'arbres et arbustes.\n\"Montage financier\" (Onglets \"MontageFinancier(x)\") permettent de visualiser année par année sur 5 ans, le détail des coûts prévus, des subventions applicables et des montants restant à charge du producteur poste par poste et pour l'ensemble de l'aménagement.\n\"Montage financier global\" (Onglet \"MontageFinancierGlobal\") regroupe les dépenses prévues, les subventions applicables et les montants restant à charge de chaque producteur pour l'ensemble des participants à un projet d'aménagement collectif."]
[]
[]
[null,"Limitations",null,null,null,null,null,null,null,null,null,null,"Remerciements"]
[]
[null,"Ce chiffrier est un outil de simulation économique et non de planification technique. Le type d'aménagement, la disposition des végétaux (nombre de rangées, espacements) et le choix des espèces sont à déterminer par un professionnel habileté, selon les caractéristiques de chaque site et les objectifs du producteur.\n\nLes coûts de production de chaque culture proviennent de la moyenne établie pour une année (2018 pour la Montérégie et 2017 pour la province) et les mêmes valeurs sont utilisées pour les 5 ans de simulation, sans tenir compte de l’inflation ou des variations possibles des rendements et des prix.\n\nLes bases de données sont établies selon les valeurs constatées aux années mentionnées dans les sources et ne sont pas mises à jour.\n\nIl est à noter que certains modèles peuvent permettre de retirer à moyen terme (5ans) des revenus additionnels liés à la vente de produits, tels que des petits fruits, de la paille ou de la biomasse ligneuse. Cet aspect n’est pas pris en compte dans le présent chiffrier. Pour intégrer cet aspect au calcul de la marge nette annuelle de l’aménagement, prendre en compte également les charges additionnelles liées aux opérations d’entretien, de récolte et de commercialisation des produits de la bande riveraine. En outre, la récolte dans la bande riveraine n’est pas permise partout. Vérifier les réglementations en vigueur au niveau de la municipalité et de la MRC avant de procéder à l’exportation des produits.\n\nFonctionnement optimal avec les versions d'Excel suivantes : Excel 2013, format du fichier .xlsm",null,null,null,null,null,null,null,null,null,null,"Cet outil a été réalisé grâce à une aide financière du ministère de l’Agriculture, des Pêcheries et de l’Alimentation du Québec (MAPAQ) et d'Agriculture et Agroalimentaire Canada (AAC).\n\nGestrie-Sol et Groupe ProConseil remercient Bertrand Anel, Charles Lussier, Benoît Poiraudeau, Jacques Saint-Jean et Nicolas Tanguay pour le partage de leurs données économiques permettant de constituer une base de données représentatives des coûts réels constatés au cours des dernières années.\n\n\n"]
[]
[]
[null,"Réalisation : Isabelle Martineau, agr., Gestrie-Sol, Cécile Tartera, agr., Groupe ProConseil, Antoine Villemaire, Technicien en gestion agricole, Isabelle Visnadi, Technicienne en agroenvironnement,  Catherine Mercier, chargée de projets, Groupe ProConseil, Réal Gauthier, Développeur Excel/VBA.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Filename:",{"$f":"CELL(\"nomfichier\",Parametres!AP68)","v":"P:\\Activités collectives\\Projets\\bande riveraine suivi\\[Chiffrier_Bande riveraine 2020_Groupe ProConseil et GestrieSol_mars2021.xlsm]Parametres"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SEARCH(\"[\",R16,1)-1","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"complete path:",{"$f":"LEFT(R16,R17)","v":"P:\\Activités collectives\\Projets\\bande riveraine suivi\\"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SEARCH(\":\",R16,1)","v":2}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disk",{"$f":"LEFT(R16,R19)","v":"P:"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"premier \\:",{"$f":"SEARCH(\"\\\",R16,R21+1)","v":3}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"deuxième \\:",{"$f":"SEARCH(\"\\\",R16,R22+1)","v":25}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"troisième \\:",{"$f":"SEARCH(\"\\\",R16,R23+1)","v":33}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"quatrième\\:",{"$f":"SEARCH(\"\\\",R16,R24+1)","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cinquième \\:",{"$f":"SEARCH(\"\\\",R16,R25+1)","v":{"$error":"#VALUE!"}}]
[null,"Fédération de l'UPA                     de la Montérégie",null,null,"COVABAR",null,null,null,"OBV Yamaska",null,null,null,"MRC de la Vallée-du-Richelieu",null,null,null,"sixième \\:",{"$f":"SEARCH(\"\\\",R16,R26+1)","v":{"$error":"#VALUE!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racine:",{"$f":"MID(R16,R22,12)","v":"\\Activités c"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LEN(R29)","v":12}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Drive0->","\\\\.\\PHYSICALDRIVE0",{"$f":"VLOOKUP(S33,R237:S256,2,FALSE)","v":"WD-WMC0T0754803"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HDD S/N","WD-WMC0T0754803RéalGaut",{"$f":"VLOOKUP(S34,$R$37:$T$236,3,FALSE)","v":"2502a"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prénom Nom","HD/SN+Prénom(4)+Nom(4)","Connecté/Non-Connecté","Mot de Passe"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Réal Gauthier","WD-WMC0T0754803RéalGaut","NC","2502a"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isabelle Visnadi","WD-WX41D49579LEIsabVisn","C","arbre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Isabelle Visnadi","5WX1WFGTIsabVisn","NC","arbre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hélène Vincent","WD-WX41D49579LEHélèVinc","C","2020neige/pluie"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hélène Vincent","177CW67DTHélèVinc","NC","2020neige/pluie"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catherine Mercier","WD-WX41D49579LECathMerc","C","proconseil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Catherine Mercier","66HPT0IPTCathMerc","NC","proconseil"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marie-Laure Marcotte","S32XJ9CH336897MariMarc","C","écorce"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Marie-Laure Marcotte","WD-WX41D49579LEMariMarc","NC","écorce"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\.\\PHYSICALDRIVE0","WD-WMC0T0754803"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\\\\.\\PHYSICALDRIVE1","WD-WMAM9NV62372"]

{"sheet":"BandesRiverainesModèles","index":1,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
["Caractéristiques","L'extra-miel","La prairie riveraine","La panic général","L'extra-biomasse","L'arbustive","L'arborescente","La trois-services"]
[]
["Implantation","Semis au printemps ou à l'automne après le gel mortel, avec incorporation.","Semis au printemps ou à l'automne après le gel mortel, avec incorporation.","Semis au printemps.","Plantation au printemps ou à l'automne.","Plantation au printemps ou à l'automne.","Plantation au printemps ou à l'automne (sauf sols argileux).","Plantation au printemps ou à l'automne (sauf sols argileux)."]
["Entretien","1 à 2 fauches la première année.\nEnsuite aucun entretien particulier.","Fauche obligatoire la première année.\nEnsuite une fauche aux 2 ans ou coupe traditionnelle de fourrage.","Fauche obligatoire la première année.\nRécolte de printemps et d'automne.","Remplacement des boutures desséchées années 1 et 2.\nFauche la 1re année pour stimuler la ramification.\nRécolte possible aux 3-4 ans à partir de la troisième année.","Désherbage manuel/Weed Eater autour des plants (fentes du paillis) et remplacement des arbustes morts années 1 et 2.\nTaille pour contenir l'expansion en largeur et/ou stimuler la croissance.\nFauche le long des rangs et entre les rangées 1-2 fois/an.","Désherbage manuel/Weed Eater autour des plants (fentes du paillis) et remplacement des arbres morts années 1 et 2.\nTaille de formation nécessaire jusqu'à 10ans pour favoriser une croissance rapide et droite.\nFauche le long des rangs et entre les rangées 1-2 fois/an.","Désherbage manuel/Weed Eater autour des arbres (fentes du paillis) et remplacement des plants morts années 1 et 2.\nTaille de formation nécessaire jusqu'à 10ans pour favoriser une croissance rapide et droite des arbres feuillus. \nFauche le long des rangs et entre les rangées 1-2 fois/an."]
["Efficacité stabilisante","(+)\nDépend de la pente, côtoie de près la machinerie.","(++) 5m à (++++) 10m\nÉloigne la machinerie\nAttention aux terriers de rats musqués ou de marmottes","(++++)\nÉloigne la machinerie.\nFort système racinaire (se propage par rhizomes).","(+++++)\nImportante grâce au système racinaire dense et profond.","(+++)\nImportante grâce aux racines des arbustes et au faible poids des plants même à maturité.","(++++)\nImportante grâce aux racines des arbres mais attention au poids des arbres sur un talus fragile, pentu et abrupte.","(+++++)\nMaximale, grâce à la combinaison des systèmes racinaires des plantes herbacées, arbustives et arborescentes et à l'éloignement de la machinerie.\n"]
["Efficacité filtrante","(++)\nDépend  de la longueur et de la pente du champ, du type de sol, des précipitations, des pratiques culturales…","(++)5m, (++++)10m\nFiltration mécanique, prélèvement des éléments fertilisants.","(+++++)\nFiltration mécanique, important prélèvement des éléments fertilisants, graminée qui valorise bien l'azote lessivé.","(+++++)\nExceptionnelle grâce à sa largeur et/ou à la risberme créée sur les lignes de plantation.","(+++)\nIntéressante grâce à sa rugosité et/ou à la risberme créée sur les lignes de plantation mais faible largeur.","(+++)\nFaible rugosité due à l'espacement entre les arbres. ","(++++)\nExceptionnelle grâce à sa largeur et à sa rugosité, important prélèvement des éléments fertilisants."]
["Valeurs ajoutées","Économique : aucune\n\nFaunique : très intéressant pour les pollinisateurs\n\nOrnementale : très esthétique de mai à octobre","Économique : récolte du foin\n\nFaunique : intéressant pour les insectes bénéfiques, les oiseaux nichant au sol et pour la circulation de la peite faune\n\nOrnementale : très esthétique de mai à octobre","Économique : biocarburant (éthanol), combustible (granule), litière (paille), fourrage \n\nFaunique : intéressant pour les insectes bénéfiques, les oiseaux nichant au sol et pour la circulation de la petite faune\n\nOrnementale : très esthétique de mai à octobre","Économique :  biocarburant (éthanol), combustible (granule), litière ou paillis (copeaux)\n\nFaunique : intéressant pour les pollinisateurs, oiseaux et autres petits mammifères\n\nOrnementale : moyenne, posibilité de tressage","Économique : récolte éventuelle de fruits commercialisables, effet brise-vent dans le cas des grands arbustes (>3 m)\n\nFaunique : habitat et source de nourriture pour la petite et moyenne faune, les insectes bénéfiques et les pollinisateurs\n\nOrnementale : esthétique (fleur, fruit, feuillage) hiver comme été","Économique : récolte d'arbre éventuelle après 20 à 50ans\n\nFaunique : habitat et source de nourriture pour la petite et moyenne faune, les insectes bénéfiques et les pollinisateurs\n\nOrnementale : esthétique, découpe le paysage","Économique : possibilité de récolter 1 arbre sur 2 dans 7 à 20 ans et une récolte de fruits, effet brise-vent\n\nFaunique : idéal car complexe, corridor faunique digne d'un écosystème lorsque relié à au moins deux boisés forestiers\n\nOrnementale : esthétique (diversité de formes et de couleurs), découpe le paysage"]
["Avantages","Respect de l'exigence règlementaire, perte de superficie cultivable minime.","Réduction de la pollution des cours d'eau et plans d'eau, voie de circulation pour la machinerie, revenu possible de la récolte du foin.","Revenu important, voie de circulation pour la machinerie, longévité (10 à 15 ans).","Contrôle de l'érosion de berge, arbustes facilement rabattables, réduit la population gêne l'installation de terriers de marmottes et de rats musqués, séquestration de carbone dans le sol.","Contrôle de l'érosion de berge, faible perte de surface cultivable, peu encombrant pour la machinerie agricole, séquestration de carbone en profondeur dans le sol via les racines.","Réduit peu l'espace cultivable, effet bénéfique sur les rendements (brise-vent), éloigne la machinerie de la berge,  séquestration de carbone en profondeur dans le sol via les racines.","Contrôle maximal de l'érosion de berge, effet brise-vent,  séquestration de carbone en profondeur dans le sol via les racines."]
["Inconvénients","Peu de vertues environnementales, sauf l'attrait pour les pollinisateurs.","Attrait faunique limité, perte de terrain importante.","Dispendieux à implanter, rendements optimums après trois ans, marché du biocarburant encore précaire.","Marché de la biomasse à développer, arbustes de 6 à 8 m de haut/3 ans, protection du système de drainage obligatoire, formation possible d'une risberne sur les lignes de plantation pouvant faire obstacle à l'écoulement de l'eau vers le cours d'eau en cas de ruissellement provenant du champ.","Investissement important, marché des petits fruits marginal,  formation possible d'une risberne sur les lignes de plantation pouvant faire obstacle à l'écoulement de l'eau vers le cours d'eau en cas de ruissellement provenant du champ.","Investissement important, requiert un entretien non négligeable, efficacité négligeable contre l'érosion hydrique, prévoir la localisation du système de drainage en fonction.","Investissement et perte de terrain cultivable importants, requiert un entretien non négligeable, prévoir la localisation du système de drainage en fonction."]
["Investissement","$","$$","$$$","$$$$","$$$","$$$","$$$$"]

{"sheet":"ImplantBandesRiv(1)","index":2,"n_rows":127,"n_cols":21,"rows_kept":127,"cut":false,"hidden":false,"merged":[[3,2,3,3],[1,2,1,3]]}
[null,null,null,null,null,null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"? Ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Arborescente\" ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Trois Services\" ou \"Personalisée\"","modèle arbustive?"]
[]
[]
[null,null,"Implantation d'une bande riveraine",null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"?","modèle \"arborescente\"?"]
[]
[null,null,"Modèle de bande riveraine choisi","Personnalisée",null,null,null,null,null,{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\")","v":false},{"$f":"(D6=\"Arborescente\")","v":false},{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":true},{"$f":"OR(D6=\"Arborescente\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":true},{"$f":"OR(D6=\"Trois_Services\",D6=\"Personnalisée\")","v":true},{"$f":"D6=\"Arbustive\"","v":false}]
[null,null,"Longueur de bande riveraine (mètres)"]
[null,null,"Largeur de bande riveraine (mètres)"]
[null,null,"Superficie",{"$f":"D7*D8/10000","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pour le Calcul de F57 et F58"]
[null,null,"Choix de la semence","Type de semences ","Quantité nécessaire (kg)","Coût total ($)",null,null,null,"PFD (Multicellule 15 ou 25-310) (FA)",null,null,null,null,null,null,null,"selon qté arbustres-¨>","E20, E22, E24","Frais de MO Plantation"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Choix de semence  personnalisée"},null,{"$f":"IF(D12=\"\",0,$D7*D13/10000*VLOOKUP(D12,BDCouts,6,FALSE))","v":0},{"$f":"IF(D12=\"\",0,E12/VLOOKUP(D12,BDCouts,6,FALSE)*VLOOKUP(D12,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D12)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D12)))","v":false},{"$f":"D12=\"\"","v":true},{"$f":"OR(AND(J12,$L14),AND(J14,$L12))","v":false},{"$f":"OR(AND(K12,$L14),AND(K14,$L12))","v":false},null,null,null,"Bouture racinée",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$3,D20,IF(E22='BDCoutsFourn&MO2017'!$B$3,D22,IF(E24='BDCoutsFourn&MO2017'!$B$3,D24,0)))","v":0},{"$f":"S12*'BDCoutsFourn&MO2017'!$C$120","v":0},{"$f":"CONCATENATE(type_mod,2)","v":"Personnalisée2"}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,"manuel","Brillion","rien","un des 2 manuel et l'autre vide","un des 2 Brillon et l'autre vide",null,null,null,"Multicellule 45-110",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$4,D20,IF(E22='BDCoutsFourn&MO2017'!$B$4,D22,IF(E24='BDCoutsFourn&MO2017'!$B$4,D24,0)))","v":0},{"$f":"S13*'BDCoutsFourn&MO2017'!$C$121","v":0}]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Choix de semence  personnalisée"},null,{"$f":"IF(D14=\"\",0,$D7*D15/10000*VLOOKUP(D14,BDCouts,6,FALSE))","v":0},{"$f":"IF(D14=\"\",0,E14/VLOOKUP(D14,BDCouts,6,FALSE)*VLOOKUP(D14,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D14)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D14)))","v":false},{"$f":"D14=\"\"","v":true},null,null,null,null,null,"PFD (Multicellule 15 ou 25-310)",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$5,D20,IF(E22='BDCoutsFourn&MO2017'!$B$5,D22,IF(E24='BDCoutsFourn&MO2017'!$B$5,D24,0)))","v":0},{"$f":"S14*'BDCoutsFourn&MO2017'!$C$122","v":0}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$6,D20,IF(E22='BDCoutsFourn&MO2017'!$B$6,D22,IF(E24='BDCoutsFourn&MO2017'!$B$6,D24,0)))","v":0},{"$f":"S15*'BDCoutsFourn&MO2017'!$C$123","v":0}]
[null,null,"Choix du type de végétaux","Nombre de végétaux du projet","Format des végétaux","Coût total ($)",null,null,null,null,null,null,null,null,null,null,null,"1 litre",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$7,D20,IF(E22='BDCoutsFourn&MO2017'!$B$7,D22,IF(E24='BDCoutsFourn&MO2017'!$B$7,D24,0)))","v":0},{"$f":"S16*'BDCoutsFourn&MO2017'!$C$124","v":0}]
[null,null,"Nombre de rangées d'arbustes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$8,D20,IF(E22='BDCoutsFourn&MO2017'!$B$8,D22,IF(E24='BDCoutsFourn&MO2017'!$B$8,D24,0)))","v":0},{"$f":"S17*'BDCoutsFourn&MO2017'!$C$125","v":0}]
[null,null,"Espacement entre les arbustes (mètres)",null,{"$f":"IF(AND($D$17=\"\",D18=\"\"),\"\",IF(AND($D$17=0,D18<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,"2 gallons",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$9,D20,IF(E22='BDCoutsFourn&MO2017'!$B$9,D22,IF(E24='BDCoutsFourn&MO2017'!$B$9,D24,0)))","v":0},{"$f":"S18*'BDCoutsFourn&MO2017'!$C$126","v":0}]
[null,null,"Proportion d'arbustes de format #1",{"$f":"IF(OR(D17=\"\",D17=0),\"\",1-D21-D23)","v":""},{"$f":"IF(AND($D$17=\"\",D19=\"\"),\"\",IF(AND($D$17=0,D19<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,"arbustres","couts unit.M.O.","Frais M.O.","(FA)",null,null,null,null,"3 gallons",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$10,D20,IF(E22='BDCoutsFourn&MO2017'!$B$10,D22,IF(E24='BDCoutsFourn&MO2017'!$B$10,D24,0)))","v":0},{"$f":"S19*'BDCoutsFourn&MO2017'!$C$127","v":0}]
[null,null,"Quantité d'arbustes #1",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D19,0))","v":0},null,{"$f":"IF(E20=\"\",0,D20*VLOOKUP(E20,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E20,M20))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J20,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E20=\"\",0,D20*K20)","v":0},{"$f":"SEARCH(M$19,E20)-2","v":{"$error":"#VALUE!"}},null,null,null,null,"150 cm",{"$f":"IF(E20='BDCoutsFourn&MO2017'!$B$11,D20,IF(E22='BDCoutsFourn&MO2017'!$B$11,D22,IF(E24='BDCoutsFourn&MO2017'!$B$11,D24,0)))","v":0},{"$f":"S20*'BDCoutsFourn&MO2017'!$C$129","v":0}]
[null,null,"Proportion d'arbustes #2",null,{"$f":"IF(AND($D$17=\"\",D21=\"\"),\"\",IF(AND($D$17=0,D21<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,"Total plantation arbustes",null,{"$f":"SUM(T12:T20)","v":0}]
[null,null,"Quantité d'arbustes #2",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D21,0))","v":0},null,{"$f":"IF(E22=\"\",0,D22*VLOOKUP(E22,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E22,M22))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J22,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E22=\"\",0,D22*K22)","v":0},{"$f":"SEARCH(M$19,E22)-2","v":{"$error":"#VALUE!"}},null,null,null,null,"selon qté feuillus-¨>","E30, E32, E34"]
[null,null,"Proportion d'arbustes #3",null,{"$f":"IF(AND($D$17=\"\",D23=\"\"),\"\",IF(AND($D$17=0,D23<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$13,D30,IF(E32='BDCoutsFourn&MO2017'!$B$13,D32,IF(E34='BDCoutsFourn&MO2017'!$B$13,D34,0)))","v":0},{"$f":"S23*'BDCoutsFourn&MO2017'!$C$121","v":0}]
[null,null,"Quantité d'arbustes #3",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D23,0))","v":0},null,{"$f":"IF(E24=\"\",0,D24*VLOOKUP(E24,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E24,M24))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J24,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E24=\"\",0,D24*K24)","v":0},{"$error":"#VALUE!"},null,null,null,null,"PFD (Multicellule 15 ou 25-310) (30cm)",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$14,D30,IF(E32='BDCoutsFourn&MO2017'!$B$14,D32,IF(E34='BDCoutsFourn&MO2017'!$B$14,D34,0)))","v":0},{"$f":"S24*'BDCoutsFourn&MO2017'!$C$122","v":0}]
[null,null,"Nombre de rangées d'arbres",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$15,D30,IF(E32='BDCoutsFourn&MO2017'!$B$15,D32,IF(E34='BDCoutsFourn&MO2017'!$B$15,D34,0)))","v":0},{"$f":"S25*'BDCoutsFourn&MO2017'!$C$123","v":0}]
[null,null,"Espacement entre les arbres (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 litre",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$16,D30,IF(E32='BDCoutsFourn&MO2017'!$B$16,D32,IF(E34='BDCoutsFourn&MO2017'!$B$16,D34,0)))","v":0},{"$f":"S26*'BDCoutsFourn&MO2017'!$C$124","v":0}]
[null,null,"Proportion de résineux vs feuillus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon (70cm)",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$17,D30,IF(E32='BDCoutsFourn&MO2017'!$B$17,D32,IF(E34='BDCoutsFourn&MO2017'!$B$17,D34,0)))","v":0},{"$f":"S27*'BDCoutsFourn&MO2017'!$C$125","v":0}]
[null,null,"Proportion feuillus totale",{"$f":"IF(D27=\"\",\"\",IF(D27=1,0,IF(D27=0,1,1-D27)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"3 gallons",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$18,D30,IF(E32='BDCoutsFourn&MO2017'!$B$18,D32,IF(E34='BDCoutsFourn&MO2017'!$B$18,D34,0)))","v":0},{"$f":"S28*'BDCoutsFourn&MO2017'!$C$127","v":0}]
[null,null,"Proportion de feuillus #1",{"$f":"IF(D27=\"\",\"\",IF(D27=1,\"\",IF(D27=0,IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1)))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAF)",null,null,null,null,"Racines nues (60-90cm)",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$19,D30,IF(E32='BDCoutsFourn&MO2017'!$B$19,D32,IF(E34='BDCoutsFourn&MO2017'!$B$19,D34,0)))","v":0},{"$f":"S29*'BDCoutsFourn&MO2017'!$C$128","v":0}]
[null,null,"Quantité de feuillus #1",{"$f":"IF(OR(D27=1,D29=\"\"),0,IF(OR(D$27=\"\",D$26=\"\",D$25=\"\"),0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D29,0)))","v":0},null,{"$f":"IF(E30=\"\",0,D30*VLOOKUP(E30,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E30,M30))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J30,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E30=\"\",0,D30*K30)","v":0},{"$f":"SEARCH(M$29,E30)-2","v":{"$error":"#VALUE!"}},null,null,null,null,"Racines nues (250cm)",{"$f":"IF(E30='BDCoutsFourn&MO2017'!$B$20,D30,IF(E32='BDCoutsFourn&MO2017'!$B$20,D32,IF(E34='BDCoutsFourn&MO2017'!$B$20,D34,0)))","v":0},{"$f":"S30*'BDCoutsFourn&MO2017'!$C$129","v":0}]
[null,null,"Proportion de feuillus #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total plantation arbres",null,{"$f":"SUM(T23:T30)","v":0}]
[null,null,"Quantité de feuillus #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D27=1,0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D31,0))))","v":0},null,{"$f":"IF(E32=\"\",0,D32*VLOOKUP(E32,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E32,M32))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J32,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E32=\"\",0,D32*K32)","v":0},{"$f":"SEARCH(M$29,E32)-2","v":{"$error":"#VALUE!"}},null,null,null,null,"selon qté résineux-¨>","E36, E38, E40"]
[null,null,"Proportion de feuillus #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110",{"$f":"IF(E36='BDCoutsFourn&MO2017'!$B$22,D36,IF(E38='BDCoutsFourn&MO2017'!$B$22,D38,IF(E40='BDCoutsFourn&MO2017'!$B$22,D40,0)))","v":0},{"$f":"S33*'BDCoutsFourn&MO2017'!$C$121","v":0}]
[null,null,"Quantité de feuillus #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D33,0)))","v":0},null,{"$f":"IF(E34=\"\",0,D34*VLOOKUP(E34,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E34,M34))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J34,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E34=\"\",0,D34*K34)","v":0},{"$error":"#VALUE!"},null,null,null,null,"PFD (Multicellule 15 ou 25-310)",{"$f":"IF(E36='BDCoutsFourn&MO2017'!$B$23,D36,IF(E38='BDCoutsFourn&MO2017'!$B$23,D38,IF(E40='BDCoutsFourn&MO2017'!$B$23,D40,0)))","v":0},{"$f":"S34*'BDCoutsFourn&MO2017'!$C$122","v":0}]
[null,null,"Proportion de résineux #1",{"$f":"IF(D$27=\"\",\"\",IF(D27=1,IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1),IF(D27=0,\"\",IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAR)",null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E36='BDCoutsFourn&MO2017'!$B$24,D36,IF(E38='BDCoutsFourn&MO2017'!$B$24,D38,IF(E40='BDCoutsFourn&MO2017'!$B$24,D40,0)))","v":0},{"$f":"S35*'BDCoutsFourn&MO2017'!$C$123","v":0}]
[null,null,"Quantité de résineux #1",{"$f":"IF(OR(D25=\"\",D26=\"\",D27=\"\",D35=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D35,0)))","v":0},null,{"$f":"IF(E36=\"\",0,D36*VLOOKUP(E36,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E36,SEARCH(\"(\",E36)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J36,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(D36=0,0,D36*K36)","v":0},{"$f":"SEARCH(M$35,E36)-2","v":{"$error":"#VALUE!"}},null,null,null,null,"1 gallon",{"$f":"IF(E36='BDCoutsFourn&MO2017'!$B$25,D36,IF(E38='BDCoutsFourn&MO2017'!$B$25,D38,IF(E40='BDCoutsFourn&MO2017'!$B$25,D40,0)))","v":0},{"$f":"S36*'BDCoutsFourn&MO2017'!$C$125","v":0}]
[null,null,"Proportion de résineux #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 gallons",{"$f":"IF(E36='BDCoutsFourn&MO2017'!$B$26,D36,IF(E38='BDCoutsFourn&MO2017'!$B$26,D38,IF(E40='BDCoutsFourn&MO2017'!$B$26,D40,0)))","v":0},{"$f":"S37*'BDCoutsFourn&MO2017'!$C$126","v":0}]
[null,null,"Quantité de résineux #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D37,0)))","v":0},null,{"$f":"IF(E38=\"\",0,D38*VLOOKUP(E38,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E38,SEARCH(\"(\",E38)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J38,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$f":"SEARCH(M$35,E38)-2","v":{"$error":"#VALUE!"}},null,null,null,null,"3 gallons",{"$f":"IF(E36='BDCoutsFourn&MO2017'!$B$27,D36,IF(E38='BDCoutsFourn&MO2017'!$B$27,D38,IF(E40='BDCoutsFourn&MO2017'!$B$27,D40,0)))","v":0},{"$f":"S38*'BDCoutsFourn&MO2017'!$C$127","v":0}]
[null,null,"Proportion de résineux #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues (150cm)",{"$f":"IF(E36='BDCoutsFourn&MO2017'!$B$28,D36,IF(E38='BDCoutsFourn&MO2017'!$B$28,D38,IF(E40='BDCoutsFourn&MO2017'!$B$28,D40,0)))","v":0},{"$f":"S39*'BDCoutsFourn&MO2017'!$C$129","v":0}]
[null,null,"Quantité de résineux #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D39,0)))","v":0},null,{"$f":"IF(E40=\"\",0,D40*VLOOKUP(E40,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E40,SEARCH(\"(\",E40)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J40,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,null,null,null,"Total plantation résineux",null,{"$f":"SUM(T33:T39)","v":0}]
[null,null,"Choix des fournitures","Type de fournitures inclus ou non","Quantité","Coût total ($)",null,null,null,"D42 et D43=\"NON\"",null,"Paillis en D42 ou D43)"]
[null,null,"Paillis de plastique arbustes",null,{"$f":"IF(D42=\"NON\",0,IF(D42=\"\",0,IF(D42=\"Copeaux de bois\",D17*$D$7,IF(D42=\"Paillis biodégradable BIO360 (20microns)\",D17*$D$7,IF(D42=\"Paillis plastique noir embossé (58microns)\",D17*$D$7)))))","v":0},{"$f":"IF(OR(D42=\"NON\",D42=\"\"),0,E42*VLOOKUP(D42,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"IF(AND(D42=\"NON\",D43=\"NON\"),TRUE,FALSE)","v":false},{"$f":"AND(N$6,J42)","v":false},{"$f":"LEFT(D42,7)=\"Paillis\"","v":false}]
[null,null,"Paillis de plastique arbres",null,{"$f":"IF(D43=\"NON\",0,IF(D43=\"\",0,IF(D43=\"Copeaux de bois\",D25*$D$7,IF(D43=\"Paillis biodégradable BIO360 (20microns)\",D25*$D$7,IF(D43=\"Paillis plastique noir embossé (58microns)\",D25*$D$7)))))","v":0},0,null,null,null,"D44 et D45 = \"NON\"",null,{"$f":"LEFT(D43,7)=\"Paillis\"","v":false}]
[null,null,"Paillis individuel arbustes",null,{"$f":"IF(D44=\"NON\",0,IF(D44=\"\",0,D20+D22+D24))","v":0},0,null,null,null,{"$f":"IF(AND(D44=\"NON\",D45=\"NON\"),TRUE,FALSE)","v":false},{"$f":"AND(N$6,J44)","v":false},{"$f":"OR(L42,L43)","v":false}]
[null,null,"Paillis individuel arbres",null,{"$f":"IF(D45=\"NON\",0,IF(D45=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},0]
[null,null,"Collerette arbustes",null,{"$f":"IF(D46=\"NON\",0,IF(D46=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(OR(D46=\"NON\",D46=\"\"),0,E46*VLOOKUP(U46,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Collerette arbres",null,{"$f":"IF(D47=\"NON\",0,IF(D47=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(OR(D47=\"NON\",D47=\"\"),0,E47*VLOOKUP(U47,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Protecteurs contre les rongeurs pour les feuillus",null,{"$f":"IF(D48=\"NON\",0,IF(D48=\"\",0,D30+D32+D34))","v":0},0,null,null,null,"Clôture en d49?"]
[null,null,"Protecteurs contre les cervidés pour les feuillus",null,{"$f":"IF(OR(D49=\"NON\",D49=\"\"),0,IF(OR(D30=\"\",D32=\"\",D34=\"\"),0,IF(J49,D7,D30+D32+D34)))","v":0},0,null,null,null,{"$f":"NOT(ISERROR(SEARCH(\"Clôture\",D49)))","v":false}]
[null,null,"Autres"]
[null,null,"Main d'œuvre implantation","Type d'intervention ou non","Quantité","Coût total ($)",null,null,null,null,{"$f":"J4","v":"Modèle \"Extra Biomasse\" ou \"Arbustive\"?"}]
[null,null,"Sous-soleuse (loam)",null,{"$f":"IF(D52=\"NON\",0,IF(D52=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D52=\"NON\",D52=\"\"),0,E52*VLOOKUP(C52,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Travail de sol - primaire",null,{"$f":"IF(D53=\"NON\",0,IF(D53=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D53=\"NON\",D53=\"\"),0,E53*VLOOKUP(D53,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,null,"Travail de sol - secondaire",null,{"$f":"IF(D54=\"NON\",0,IF(D54=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D54=\"NON\",D54=\"\"),0,E54*VLOOKUP(D54,BDCouts,2,FALSE))","v":0}]
[null,null,"Déroulage pallis plastique ",null,{"$f":"IF(D55=\"NON\",0,IF(D55=\"\",0,E42+E43))","v":0},{"$f":"IF(OR(D55=\"NON\",D55=\"\"),0,E55*VLOOKUP(C55,BDCouts,2,FALSE))","v":0},null,null,null,"OUI",null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,null,"Pose paillis individuel",null,{"$f":"IF(D56=\"NON\",0,IF(D56=\"\",0,E44+E45))","v":0},{"$f":"IF(OR(D56=\"NON\",D56=\"\"),0,E56*VLOOKUP(C56,BDCouts,2,FALSE))","v":0},null,null,null,"NON","Manuel ds D12 et D14?",null,"brillon en D12 et D14?"]
[null,null,"Plantation d'arbustes",null,{"$f":"IF(D57=\"NON\",0,IF(D57=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(D57=\"\",0,IF(D57=\"NON\",0,SUM(L20:L24)))","v":0},null,null,null,null,"ou Manuel et rien en d12 et d14",null,"ou brillon et rien en D12 et D14"]
[null,null,"Plantation d'arbres",null,{"$f":"IF(D58=\"NON\",0,IF(D58=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(D58=\"\",0,IF(D58=\"NON\",0,SUM(L30:L40)))","v":0},null,null,null,"tous",{"$f":"OR(AND(J12,J14),M12)","v":false},null,{"$f":"OR(AND(K12,K14),N12)","v":false}]
[null,null,"Ensemencement",null,{"$f":"IF(D59=\"NON\",0,IF(D59=\"\",0,$D$7*D13/10000+$D$7*D15/10000))","v":0},{"$f":"IF(OR(D59=\"NON\",D59=\"\"),0,E59*VLOOKUP(D59,BDCouts,2,FALSE))","v":0},null,null,null,"NON","NON",null,"NON"]
[null,null,"Pose de collerette arbres",null,{"$f":"IF(D60=\"NON\",0,IF(D60=\"\",0,E47))","v":0},{"$f":"IF(OR(D60=\"NON\",D60=\"\"),0,E60*VLOOKUP(C60,BDCouts,2,FALSE))","v":0},null,null,null,"Semis manuel + incorporation","Semis manuel + incorporation",null,"Semoir à céréales conventionnel"]
[null,null,"Pose de collerette arbustres",null,{"$f":"IF(D61=\"NON\",0,IF(D61=\"\",0,E46))","v":0},{"$f":"IF(OR(D61=\"NON\",D61=\"\"),0,E61*VLOOKUP(C61,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir à céréales conventionnel",null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les rongeurs ",null,{"$f":"IF(D62=\"NON\",0,IF(D62=\"\",0,E48))","v":0},{"$f":"IF(OR(D62=\"NON\",D62=\"\"),0,E62*VLOOKUP(C62,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les cervidés",null,{"$f":"IF(D63=\"NON\",0,IF(D63=\"\",0,E49))","v":0},{"$f":"IF(OR(D63=\"NON\",D63=\"\"),0,E63*VLOOKUP(C63,BDCouts,2,FALSE))","v":0}]
[null,null,"Autres honoraires","Type d'intervention","Quantité (heures)","Coût total ($)"]
[null,null,"Planification"]
[null,null,"Attestation de conformité"]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
[]
[null,null,null,null,null,null,null,null,"Pour le Calcul de F57 et F58"]
[null,null,null,null,null,null,null,null,"selon qté arbustres-¨>","E20, E22, E24","Frais de MO Plantation"]
[null,null,null,null,null,null,null,null,"Bouture racinée",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$3,D83,IF(E85='BDCoutsFourn&MO2017'!$B$3,D85,IF(E87='BDCoutsFourn&MO2017'!$B$3,D87,0)))","v":0},{"$f":"J75*'BDCoutsFourn&MO2017'!$C$120","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(type_mod1,2)","v":"2"}]
[null,null,null,null,null,null,null,null,"Multicellule 45-110",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$4,D83,IF(E85='BDCoutsFourn&MO2017'!$B$4,D85,IF(E87='BDCoutsFourn&MO2017'!$B$4,D87,0)))","v":0},{"$f":"J76*'BDCoutsFourn&MO2017'!$C$121","v":0}]
[null,null,null,null,null,null,null,null,"PFD (Multicellule 15 ou 25-310)",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$5,D83,IF(E85='BDCoutsFourn&MO2017'!$B$5,D85,IF(E87='BDCoutsFourn&MO2017'!$B$5,D87,0)))","v":0},{"$f":"J77*'BDCoutsFourn&MO2017'!$C$122","v":0}]
[null,null,null,null,null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$6,D83,IF(E85='BDCoutsFourn&MO2017'!$B$6,D85,IF(E87='BDCoutsFourn&MO2017'!$B$6,D87,0)))","v":0},{"$f":"J78*'BDCoutsFourn&MO2017'!$C$123","v":0}]
[null,null,null,null,null,null,null,null,"1 litre",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$7,D83,IF(E85='BDCoutsFourn&MO2017'!$B$7,D85,IF(E87='BDCoutsFourn&MO2017'!$B$7,D87,0)))","v":0},{"$f":"J79*'BDCoutsFourn&MO2017'!$C$124","v":0}]
[null,null,null,null,null,null,null,null,"1 gallon",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$8,D83,IF(E85='BDCoutsFourn&MO2017'!$B$8,D85,IF(E87='BDCoutsFourn&MO2017'!$B$8,D87,0)))","v":0},{"$f":"J80*'BDCoutsFourn&MO2017'!$C$125","v":0}]
[null,null,null,null,null,null,null,null,"2 gallons",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$9,D83,IF(E85='BDCoutsFourn&MO2017'!$B$9,D85,IF(E87='BDCoutsFourn&MO2017'!$B$9,D87,0)))","v":0},{"$f":"J81*'BDCoutsFourn&MO2017'!$C$126","v":0}]
[null,null,null,null,null,null,null,null,"3 gallons",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$10,D83,IF(E85='BDCoutsFourn&MO2017'!$B$10,D85,IF(E87='BDCoutsFourn&MO2017'!$B$10,D87,0)))","v":0},{"$f":"J82*'BDCoutsFourn&MO2017'!$C$127","v":0}]
[null,null,null,null,null,null,null,null,"150 cm",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$11,D83,IF(E85='BDCoutsFourn&MO2017'!$B$11,D85,IF(E87='BDCoutsFourn&MO2017'!$B$11,D87,0)))","v":0},{"$f":"J83*'BDCoutsFourn&MO2017'!$C$129","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Brillion","FA"]
[null,null,null,null,null,null,null,null,"Total plantation arbustes",null,{"$f":"SUM(K75:K83)","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Brillion"]
[null,null,null,null,null,null,null,null,"selon qté feuillus-¨>","E30, E32, E34",null,null,null,null,null,null,null,null,null,"Indigo Stabilisation indigène - Brillion","FA"]
[null,null,null,null,null,null,null,null,"Multicellule 45-110",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$13,D93,IF(E95='BDCoutsFourn&MO2017'!$B$13,D95,IF(E97='BDCoutsFourn&MO2017'!$B$13,D97,0)))","v":0},{"$f":"J86*'BDCoutsFourn&MO2017'!$C$121","v":0},null,null,null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Brillion"]
[null,null,null,null,null,null,null,null,"PFD (Multicellule 15 ou 25-310) (30cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$14,D93,IF(E95='BDCoutsFourn&MO2017'!$B$14,D95,IF(E97='BDCoutsFourn&MO2017'!$B$14,D97,0)))","v":0},{"$f":"J87*'BDCoutsFourn&MO2017'!$C$122","v":0},null,null,null,null,null,null,null,null,"Rustique Renature riverain - Brillion","FA"]
[null,null,null,null,null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$15,D93,IF(E95='BDCoutsFourn&MO2017'!$B$15,D95,IF(E97='BDCoutsFourn&MO2017'!$B$15,D97,0)))","v":0},{"$f":"J88*'BDCoutsFourn&MO2017'!$C$123","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Brillion"]
[null,null,null,null,null,null,null,null,"1 litre",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$16,D93,IF(E95='BDCoutsFourn&MO2017'!$B$16,D95,IF(E97='BDCoutsFourn&MO2017'!$B$16,D97,0)))","v":0},{"$f":"J89*'BDCoutsFourn&MO2017'!$C$124","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Brillion"]
[null,null,null,null,null,null,null,null,"1 gallon (70cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$17,D93,IF(E95='BDCoutsFourn&MO2017'!$B$17,D95,IF(E97='BDCoutsFourn&MO2017'!$B$17,D97,0)))","v":0},{"$f":"J90*'BDCoutsFourn&MO2017'!$C$125","v":0},null,null,null,null,null,null,null,null,"Mélange B - Brillion (prairie)"]
[null,null,null,null,null,null,null,null,"3 gallons",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$18,D93,IF(E95='BDCoutsFourn&MO2017'!$B$18,D95,IF(E97='BDCoutsFourn&MO2017'!$B$18,D97,0)))","v":0},{"$f":"J91*'BDCoutsFourn&MO2017'!$C$127","v":0},null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion"]
[null,null,null,null,null,null,null,null,"Racines nues (60-90cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$19,D93,IF(E95='BDCoutsFourn&MO2017'!$B$19,D95,IF(E97='BDCoutsFourn&MO2017'!$B$19,D97,0)))","v":0},{"$f":"J92*'BDCoutsFourn&MO2017'!$C$128","v":0},null,null,null,null,null,null,null,null,"Mélanges de semences prairie (semis manuel, à la volée)"]
[null,null,null,null,null,null,null,null,"Racines nues (250cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$20,D93,IF(E95='BDCoutsFourn&MO2017'!$B$20,D95,IF(E97='BDCoutsFourn&MO2017'!$B$20,D97,0)))","v":0},{"$f":"J93*'BDCoutsFourn&MO2017'!$C$129","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Manuel","FAF"]
[null,null,null,null,null,null,null,null,"Total plantation arbres",null,{"$f":"SUM(K86:K93)","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Manuel"]
[null,null,null,null,null,null,null,null,"selon qté résineux-¨>","E36, E38, E40",null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Manuel","FAF"]
[null,null,null,null,null,null,null,null,"Multicellule 45-110",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$22,D99,IF(E101='BDCoutsFourn&MO2017'!$B$22,D101,IF(E103='BDCoutsFourn&MO2017'!$B$22,D103,0)))","v":0},{"$f":"J96*'BDCoutsFourn&MO2017'!$C$121","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Manuel"]
[null,null,null,null,null,null,null,null,"PFD (Multicellule 15 ou 25-310)",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$23,D99,IF(E101='BDCoutsFourn&MO2017'!$B$23,D101,IF(E103='BDCoutsFourn&MO2017'!$B$23,D103,0)))","v":0},{"$f":"J97*'BDCoutsFourn&MO2017'!$C$122","v":0},null,null,null,null,null,null,null,null,"Indigo Stabilisation indigène - Manuel","FAF"]
[null,null,null,null,null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$24,D99,IF(E101='BDCoutsFourn&MO2017'!$B$24,D101,IF(E103='BDCoutsFourn&MO2017'!$B$24,D103,0)))","v":0},{"$f":"J98*'BDCoutsFourn&MO2017'!$C$123","v":0},null,null,null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Manuel"]
[null,null,null,null,null,null,null,null,"1 gallon",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$25,D99,IF(E101='BDCoutsFourn&MO2017'!$B$25,D101,IF(E103='BDCoutsFourn&MO2017'!$B$25,D103,0)))","v":0},{"$f":"J99*'BDCoutsFourn&MO2017'!$C$125","v":0},null,null,null,null,null,null,null,null,"Rustique Renature riverain - Manuel","FAR"]
[null,null,null,null,null,null,null,null,"2 gallons",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$26,D99,IF(E101='BDCoutsFourn&MO2017'!$B$26,D101,IF(E103='BDCoutsFourn&MO2017'!$B$26,D103,0)))","v":0},{"$f":"J100*'BDCoutsFourn&MO2017'!$C$126","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Manuel"]
[null,null,null,null,null,null,null,null,"3 gallons",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$27,D99,IF(E101='BDCoutsFourn&MO2017'!$B$27,D101,IF(E103='BDCoutsFourn&MO2017'!$B$27,D103,0)))","v":0},{"$f":"J101*'BDCoutsFourn&MO2017'!$C$127","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Manuel","FAR"]
[null,null,null,null,null,null,null,null,"Racines nues (150cm)",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$28,D99,IF(E101='BDCoutsFourn&MO2017'!$B$28,D101,IF(E103='BDCoutsFourn&MO2017'!$B$28,D103,0)))","v":0},{"$f":"J102*'BDCoutsFourn&MO2017'!$C$129","v":0},null,null,null,null,null,null,null,null,"Mélange B - Manuel (prairie)"]
[null,null,null,null,null,null,null,null,"Total plantation résineux",null,{"$f":"SUM(K96:K102)","v":0},null,null,null,null,null,null,null,null,"Mil et luzerne - Manuel","FAR"]
[null,"Choix des fournitures"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[]
[]
[]
[null,"Main d'œuvre implantation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Autres honoraires"]

{"sheet":"FraisEntretien(1)","index":3,"n_rows":93,"n_cols":19,"rows_kept":93,"cut":false,"hidden":false,"merged":[[0,2,0,3],[2,2,2,3],[12,12,15,12],[12,13,15,13],[70,1,70,2],[39,1,39,2],[45,1,45,2],[52,2,52,3],[56,1,56,2],[64,1,64,2],[27,2,27,3],[31,1,31,2]]}
[null,null,"Entretien d'une bande riveraine"]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(1)'!D6=MenusD!$A$36,\"Extra_Miel\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$37,\"Prairie_Riveraine\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$38,\"Panic_Général\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$42,\"Trois_Services\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$39,\"Extra_Biomasse\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":"Personnalisée"},null,null,null,null,null,null,null,{"$f":"OR(K4,K5,K6)","v":false}]
[null,null,"Longueur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(1)'!D7","v":0},null,null,null,null,null,null,{"$f":"C3=\"Extra_Miel\"","v":false}]
[null,null,"Largeur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(1)'!D8","v":0},null,null,null,null,null,null,{"$f":"C3=\"Prairie_Riveraine\"","v":false}]
[null,null,"Superficie (hectares)",{"$f":"D4*D5/10000","v":0},null,null,null,null,null,null,{"$f":"C3=\"Panic_Général\"","v":false}]
[null,null,"Végétaux implantés"]
[null,null,"Nombre de rangées d'arbustes",{"$f":"'ImplantBandesRiv(1)'!D17","v":0}]
[null,null,"Espacement entre les arbustes (mètres)",{"$f":"'ImplantBandesRiv(1)'!D18","v":0}]
[null,null,"Quantité totale d'arbustes",{"$f":"IF(D9=0,\"0\",D4/D9*D8)","v":"0"}]
[null,null,"Nombre de rangées d'arbres",{"$f":"'ImplantBandesRiv(1)'!D25","v":0}]
[null,null,"Espacement entre les arbres (mètres)",{"$f":"'ImplantBandesRiv(1)'!D26","v":0},null,null,null,null,null,null,null,{"$f":"D12=\"\"","v":false},{"$f":"OR(AND(J12,$L14),AND(J14,$L12))","v":false},{"$f":"OR(AND(K12,$L14),AND(K14,$L12))","v":false}]
[null,null,"Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(1)'!D30+'ImplantBandesRiv(1)'!D32+'ImplantBandesRiv(1)'!D34","v":0},null,null,null,null,null,null,null,"rien","un des 2 manuel et l'autre vide","un des 2 Brillon et l'autre vide"]
[null,null,"Quantité totale de résineux",{"$f":"'ImplantBandesRiv(1)'!D36+'ImplantBandesRiv(1)'!D38+'ImplantBandesRiv(1)'!D40","v":0},null,null,null,null,null,null,null,{"$f":"D14=\"\"","v":false}]
[null,null,"Frais entretien",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Regarnis ($/bande/année)",null,null,{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(1)'!$F20+'ImplantBandesRiv(1)'!$F22+'ImplantBandesRiv(1)'!$F24+'ImplantBandesRiv(1)'!$F30+'ImplantBandesRiv(1)'!$F32+'ImplantBandesRiv(1)'!$F34+'ImplantBandesRiv(1)'!$F36+'ImplantBandesRiv(1)'!$F38+'ImplantBandesRiv(1)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(1)'!$F20+'ImplantBandesRiv(1)'!$F22+'ImplantBandesRiv(1)'!$F24+'ImplantBandesRiv(1)'!$F30+'ImplantBandesRiv(1)'!$F32+'ImplantBandesRiv(1)'!$F34+'ImplantBandesRiv(1)'!$F36+'ImplantBandesRiv(1)'!$F38+'ImplantBandesRiv(1)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(1)'!$F20+'ImplantBandesRiv(1)'!$F22+'ImplantBandesRiv(1)'!$F24+'ImplantBandesRiv(1)'!$F30+'ImplantBandesRiv(1)'!$F32+'ImplantBandesRiv(1)'!$F34+'ImplantBandesRiv(1)'!$F36+'ImplantBandesRiv(1)'!$F38+'ImplantBandesRiv(1)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(1)'!$F20+'ImplantBandesRiv(1)'!$F22+'ImplantBandesRiv(1)'!$F24+'ImplantBandesRiv(1)'!$F30+'ImplantBandesRiv(1)'!$F32+'ImplantBandesRiv(1)'!$F34+'ImplantBandesRiv(1)'!$F36+'ImplantBandesRiv(1)'!$F38+'ImplantBandesRiv(1)'!$F40)*0.1))","v":0}]
[null,null,"Débroussaillage ($/bande/année)",null,{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},0,0,0,null," (2 côtés de la ligne de plantation)",{"$f":"CONCATENATE(D17,K17)","v":" (2 côtés de la ligne de plantation)"},{"$f":"IF(D17=\"non\",0,VLOOKUP(L17,BDCouts,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,"Taille de formation des feuillus ($/bande/année)",null,null,{"$f":"IF($D$18=\"OUI\",$D$13*P18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*Q18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*R18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*S18,IF($D$18=\"NON\",0,0))","v":0},null,"Taille de formation",{"$f":"CONCATENATE($K18,\" \",F15)","v":"Taille de formation Année 2"},{"$f":"CONCATENATE($K18,\" \",G15)","v":"Taille de formation Année 3"},"Taille de formation Année 4","Taille de formation Année 5",{"$f":"VLOOKUP(L18,BDCouts,2,FALSE)","v":0.68888888888888899},{"$f":"VLOOKUP(M18,BDCouts,2,FALSE)","v":0.89444444444444449},{"$f":"VLOOKUP(N18,BDCouts,2,FALSE)","v":1.1333333333333333},{"$f":"VLOOKUP(O18,BDCouts,2,FALSE)","v":1.3388888888888888}]
[null,null,"Fauche ($/bande/année)",null,{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},0,0,0,null,{"$f":"CONCATENATE(C$3,\"4\")","v":"Personnalisée4"},{"$f":"IF(D19=\"\",\"\",VLOOKUP($D19,BDCouts,2,FALSE))","v":""}]
[null,null,"Fauche et déchiquetage saules ($/bande/année)",null,null,null,{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},"",null,{"$f":"IF(D20=\"\",\"\",IF(D20=\"NON\",0,IF(D20=\"OUI\",VLOOKUP(O20,BDCouts,2,FALSE),\"\")))","v":""},{"$f":"CONCATENATE(C$3,\"5\")","v":"Personnalisée5"},"NON",{"$f":"IF($D5=3,1,IF($D5=5,2,0))*$D$4*$K20","v":{"$error":"#VALUE!"}},{"$f":"IF(D20=\"oui\",\"Fauche et déchiquetage à forfait\",\"\")","v":""}]
[null,null,"Autres honoraires",null,null,null,null,null,null,null,null,null,"Billy Goat"]
[null,null,"État des lieux ($/an)",null,null,null,null,null,null,null,null,null,"Manuel/Weed Eater"]
[null,null,"Attestation de conformité ($/an)"]
[null,null,"Autres ($/an)"]
[]
[null,null,"TOTAL",null,{"$f":"IF($D$4=0,0,E16+E17+E18+E19+E20+E22+E23+E24)","v":0},{"$f":"IF($D$4=0,0,F16+F17+F18+F19+F20+F22+F23+F24)","v":0},{"$f":"IF($D$4=0,0,G16+G17+G18+G19+IF(G20=\"\",0,G20)+G22+G23+G24)","v":0},{"$f":"IF($D$4=0,0,H16+H17+H18+H19+IF(H20=\"\",0,H20)+H22+H23+H24)","v":0},{"$f":"IF($D$4=0,0,I16+I17+I18+I19+IF(I20=\"\",0,I20)+I22+I23+I24)","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(1)'!D69=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,null,"Longueur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(1)'!D70","v":0}]
[null,null,"Largeur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(1)'!D71","v":0}]
[null,null,"Superficie (hectares)"]
[null,"Végétaux implantés",null,"Nombre de végétaux du projet"]
[null,null,"Nombre de rangées d'arbustes"]
[null,null,"Espacement entre les arbustes (mètres)",{"$f":"'ImplantBandesRiv(1)'!D81","v":0}]
[null,null,"Quantité totale d'arbustes",{"$f":"IF(D34=0,\"0\",D29/D34*D33)","v":"0"}]
[null,null,"Nombre de rangées d'arbres",{"$f":"'ImplantBandesRiv(1)'!D88","v":0}]
[null,null,"Espacement entre les arbres (mètres)"]
[null,null,"Quantité totale de feuillus",{"$f":"IF(D37=0,\"0\",D29/D37*D36*'ImplantBandesRiv(1)'!D91)","v":"0"}]
[null,null,"Quantité totale de résineux"]
[null,"Frais entretien",null,null,null,"Année 2","Année 3","Année 4","Année 5"]
[null,null,"Regarnis ($/bande/année)",null,null,{"$f":"IF($D41=\"\",0,IF($D41=\"NON\",0,('ImplantBandesRiv(1)'!$F45+'ImplantBandesRiv(1)'!$F47+'ImplantBandesRiv(1)'!$F49+'ImplantBandesRiv(1)'!$F55+'ImplantBandesRiv(1)'!$F57+'ImplantBandesRiv(1)'!$F59+'ImplantBandesRiv(1)'!$F61+'ImplantBandesRiv(1)'!$F63+'ImplantBandesRiv(1)'!$F65)*0.1))","v":0},{"$f":"IF($D41=\"\",0,IF($D41=\"NON\",0,('ImplantBandesRiv(1)'!$F45+'ImplantBandesRiv(1)'!$F47+'ImplantBandesRiv(1)'!$F49+'ImplantBandesRiv(1)'!$F55+'ImplantBandesRiv(1)'!$F57+'ImplantBandesRiv(1)'!$F59+'ImplantBandesRiv(1)'!$F61+'ImplantBandesRiv(1)'!$F63+'ImplantBandesRiv(1)'!$F65)*0.1))","v":0},{"$f":"IF($D41=\"\",0,IF($D41=\"NON\",0,('ImplantBandesRiv(1)'!$F45+'ImplantBandesRiv(1)'!$F47+'ImplantBandesRiv(1)'!$F49+'ImplantBandesRiv(1)'!$F55+'ImplantBandesRiv(1)'!$F57+'ImplantBandesRiv(1)'!$F59+'ImplantBandesRiv(1)'!$F61+'ImplantBandesRiv(1)'!$F63+'ImplantBandesRiv(1)'!$F65)*0.1))","v":0},{"$f":"IF($D41=\"\",0,IF($D41=\"NON\",0,('ImplantBandesRiv(1)'!$F45+'ImplantBandesRiv(1)'!$F47+'ImplantBandesRiv(1)'!$F49+'ImplantBandesRiv(1)'!$F55+'ImplantBandesRiv(1)'!$F57+'ImplantBandesRiv(1)'!$F59+'ImplantBandesRiv(1)'!$F61+'ImplantBandesRiv(1)'!$F63+'ImplantBandesRiv(1)'!$F65)*0.1))","v":0}]
[null,null,"Débroussaillage ($/bande/année)",null,{"$f":"IF($D42=\"\",0,$D$4*($D$8+$D$11)*$M42)","v":0},{"$f":"IF($D42=\"\",0,$D$4*($D$8+$D$11)*$M42)","v":0},0,0,0,null," (2 côtés de la ligne de plantation)",{"$f":"CONCATENATE(D42,K42)","v":" (2 côtés de la ligne de plantation)"},{"$f":"IF(D42=\"non\",0,VLOOKUP(L42,BDCouts,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,"Taille de formation des feuillus ($/bande/année)",null,null,{"$f":"IF($D$18=\"OUI\",$D$13*P43,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*Q43,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*R43,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*S43,IF($D$18=\"NON\",0,0))","v":0},null,"Taille de formation",{"$f":"CONCATENATE($K43,\" \",F40)","v":"Taille de formation Année 2"},{"$f":"CONCATENATE($K43,\" \",G40)","v":"Taille de formation Année 3"},{"$f":"CONCATENATE($K43,\" \",H40)","v":"Taille de formation Année 4"},{"$f":"CONCATENATE($K43,\" \",I40)","v":"Taille de formation Année 5"},{"$f":"VLOOKUP(L43,BDCouts,2,FALSE)","v":0.68888888888888899},{"$f":"VLOOKUP(M43,BDCouts,2,FALSE)","v":0.89444444444444449},{"$f":"VLOOKUP(N43,BDCouts,2,FALSE)","v":1.1333333333333333},{"$f":"VLOOKUP(O43,BDCouts,2,FALSE)","v":1.3388888888888888}]
[null,null,"Fauche herbacées ($/bande/année)",null,{"$f":"IF($K44=\"\",0,$D31*$K44)","v":0},{"$f":"IF($K44=\"\",0,$D31*$K44)","v":0},0,0,0,null,{"$f":"IF(D44=\"\",\"\",VLOOKUP($D44,BDCouts,2,FALSE))","v":""}]
[null,null,"Fauche Panic ($/bande/année)",null,null,null,{"$f":"IF($K45=\"\",0,$D$6*$K45)","v":0},{"$f":"IF($K45=\"\",0,$D$6*$K45)","v":0},0,null,{"$f":"IF(D45=\"\",\"\",VLOOKUP($D45,BDCouts,2,FALSE))","v":""}]
[null,"Autres honoraires","Honoraires année 1 planification"]
[null,null,"État des lieux ($/an)"]
[null,null,"Attestation de conformité ($/an)"]
[null,null,"Autres ($/an)"]
[]
[null,null,"TOTAL",null,{"$f":"IF(D29=0,0,E41+E42+E43+E44+E45+E47+E48+E49)","v":0},{"$f":"IF(E29=0,0,F41+F42+F43+F44+F45+F47+F48+F49)","v":0},0,0,0]
[]
[]
[null,null,"Longueur de bande riveraine (mètres)"]
[null,null,"Largeur de bande riveraine (mètres)"]
[null,null,"Superficie (hectares)"]
[null,"Végétaux implantés"]
[null,null,"Nombre de rangées d'arbustes"]
[null,null,"Espacement entre les arbustes (mètres)"]
[null,null,"Quantité totale d'arbustes"]
[null,null,"Nombre de rangées d'arbres"]
[null,null,"Espacement entre les arbres (mètres)"]
[null,null,"Quantité totale de feuillus"]
[null,null,"Quantité totale de résineux",{"$f":"IF(D62=0,\"0\",D54/D62*D61*'ImplantBandesRiv(1)'!#REF!)","v":"0"}]
[null,"Frais entretien",null,null,null,null,"Année 3","Année 4","Année 5"]
[null,null,"Regarnis ($/bande/année)"]
[null,null,"Débroussaillage ($/bande/année)",{"$f":"IF($C$53=\"Extra Miel\",\"NON\",IF($C$53=\"Prairie Riveraine\",\"NON\",IF($C$53=\"Panic Général\",\"NON\",IF($C$53=\"Extra Biomasse\",\"NON\",IF($C$53=\"Arbustive\",\"Manuel/Weed Eater\",IF($C$53=\"Arborescente\",\"Manuel/Weed Eater\",IF($C$53=\"Trois Services\",\"Manuel/Weed Eater\",IF($C$53=\"Personnalisée\",\"Manuel/Weed Eater\",\"\"))))))))","v":""},{"$f":"IF(D67=\"NON\",0,IF(D67=\"Billy Goat\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$138,IF(D67=\"Manuel/Weed Eater\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$139,0)))","v":0},{"$f":"IF(D67=\"NON\",0,IF(D67=\"Billy Goat\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$138,IF(D67=\"Manuel/Weed Eater\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$139,0)))","v":0},{"$f":"IF(D67=\"NON\",0,IF(D67=\"Billy Goat\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$138,IF(D67=\"Manuel/Weed Eater\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$139,0)))","v":0},{"$f":"IF(D67=\"NON\",0,IF(D67=\"Billy Goat\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$138,IF(D67=\"Manuel/Weed Eater\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$139,0)))","v":0},{"$f":"IF(D67=\"NON\",0,IF(D67=\"Billy Goat\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$138,IF(D67=\"Manuel/Weed Eater\",D54*(D58+D61)*'BDCoutsFourn&MO2017'!$C$139,0)))","v":0}]
[null,null,"Taille de formation des feuillus ($/bande/année)",{"$f":"IF($C$53=\"Extra Miel\",\"NON\",IF($C$53=\"Prairie Riveraine\",\"NON\",IF($C$53=\"Panic Général\",\"NON\",IF($C$53=\"Extra Biomasse\",\"NON\",IF($C$53=\"Arbustive\",\"NON\",IF($C$53=\"Arborescente\",\"OUI\",IF($C$53=\"Trois Services\",\"OUI\",IF($C$53=\"Personnalisée\",\"OUI\",\"\"))))))))","v":""},null,{"$f":"IF(D68=\"OUI\",D63*'BDCoutsFourn&MO2017'!$C$147,IF(D68=\"NON\",0,0))","v":0},{"$f":"IF(D68=\"OUI\",D63*'BDCoutsFourn&MO2017'!$C$147,IF(D68=\"NON\",0,0))","v":0},{"$f":"IF(D68=\"OUI\",D63*'BDCoutsFourn&MO2017'!$C$147,IF(D68=\"NON\",0,0))","v":0},{"$f":"IF(D68=\"OUI\",D63*'BDCoutsFourn&MO2017'!$C$147,IF(D68=\"NON\",0,0))","v":0}]
[null,null,"Fauche herbacées ($/bande/année)",{"$f":"IF($C$53=\"Extra Miel\",\"Faucheuse conditionneuse à disques\",IF($C$53=\"Prairie Riveraine\",\"Faucheuse conditionneuse à disques\",IF($C$53=\"Panic Général\",\"Faucheuse conditionneuse à disques\",IF($C$53=\"Extra Biomasse\",\"Faucheuse conditionneuse à disques\",IF($C$53=\"Arbustive\",\"NON\",IF($C$53=\"Arborescente\",\"NON\",IF($C$53=\"Trois Services\",\"Faucheuse conditionneuse à disques\",IF($C$53=\"Personnalisée\",\"Faucheuse conditionneuse à disques\",\"\"))))))))","v":""},{"$f":"IF(D69=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D69=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D69=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D69=\"NON\",0,0))))","v":0},{"$f":"IF(C53=\"Extra Biomasse\",0,IF(C53=\"Panic Général\",0,IF(C53=\"Prairie Riveraine\",0,IF(C53=\"Extra Miel\",0,IF(D69=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D69=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D69=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D69=\"NON\",0,0))))))))","v":0},{"$f":"IF(C53=\"Extra Biomasse\",0,IF(C53=\"Panic Général\",0,IF(C53=\"Extra Miel\",0,IF(D69=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D69=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D69=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D69=\"NON\",0,0)))))))","v":0},{"$f":"IF(C53=\"Extra Biomasse\",0,IF(C53=\"Panic Général\",0,IF(C53=\"Prairie Riveraine\",0,IF(C53=\"Extra Miel\",0,IF(D69=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D69=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D69=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D69=\"NON\",0,0))))))))","v":0},{"$f":"IF(C53=\"Extra Biomasse\",0,IF(C53=\"Panic Général\",0,IF(C53=\"Extra Miel\",0,IF($D$44=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D69=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D69=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D69=\"NON\",0,0)))))))","v":0}]
[null,null,"Fauche Panic ($/bande/année)",{"$f":"IF($C$53=\"Panic Général\",\"Faucheuse conditionneuse à disques\",IF($C$53=\"\",\"\",\"NON\"))","v":""},null,null,{"$f":"IF(D70=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D70=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D70=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D70=\"NON\",0,0))))","v":0},{"$f":"IF(D70=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D70=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D70=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D70=\"NON\",0,0))))","v":0},{"$f":"IF(D70=\"Faucheuse conditionneuse à disques\",D56*'BDCoutsFourn&MO2017'!$C$141,IF(D70=\"Faucheuse automotrice\",D56*'BDCoutsFourn&MO2017'!$C$142,IF(D70=\"Faucheuse + presse à balle ronde + wagon\",D56*'BDCoutsFourn&MO2017'!$C$143,IF(D70=\"NON\",0,0))))","v":0}]
[null,"Autres honoraires","Honoraires année 1 planification"]
[null,null,"État des lieux ($/an)","25 $ heure déplacement et 0.45 $/km"]
[null,null,"Attestation de conformité ($/an)"]
[null,null,"Autres ($/an)"]
[]
[null,null,"TOTAL",null,{"$f":"IF(D54=0,0,E66+E67+E68+E69+E70+E72+E73+E74)","v":0},{"$f":"IF(E54=0,0,F66+F67+F68+F69+F70+F72+F73+F74)","v":0},0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"Parametres","index":4,"n_rows":221,"n_cols":33,"rows_kept":221,"cut":false,"hidden":true,"merged":[[0,15,0,25],[0,2,0,12]]}
[null,null,"Feuilles Implantations (ImplantBandesRiv(x)): cellules à verrouiller/déverrouiller et à en colorier le fond en gris selon le modèle choisi, les autres cellules restent toujours verouillées (par défaut)",null,null,null,null,null,null,null,null,null,null,null,null,"Feuilles Entretiens (FraisEntretien(x)): cellules à verrouiller/déverrouiller et à en colorier le fond en gris selon le modèle choisi, les autres cellules restent toujours verouillées (par défaut)"]
[null,null,"cellules théoriques","Cellules communes (déverrouiller ces cellules en premier)","Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles","Extra_Miel","Prairie_Riveraine","Panic_Général","Extra_Biomasse","Arbustive","Arborescente","Trois_Services","Personnalisée",null,null,"cellules théoriques","Cellules communes (déverrouiller ces cellules en premier)","Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles","Extra_Miel","Prairie_Riveraine","Panic_Général","Extra_Biomasse","Arbustive","Arborescente","Trois_Services","Personnalisée"]
[null,"J-->",1,2,3,4,5,6,7,8,9,10,11,null,null,1,2,3,4,5,6,7,8,9,10,11]
[null,1,"D17",{"$f":"IF($C4=\"\",\"\",$C4)","v":"D17"},"s/o",{"$f":"IF($C4=\"\",\"\",$C4)","v":"D17"},"D17","D17","s/o","s/o",{"$f":"IF($C4=\"\",\"\",$C4)","v":"D17"},"s/o","s/o",null,null,"D4","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,2,"D18","D18","s/o","D18","D18","D18","s/o","s/o","D18","s/o","s/o",null,null,"D5","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,3,"D19","D19","s/o","D19","D19","D19","s/o","s/o","D19","s/o","s/o",null,null,"D6","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,4,"D20","D20","s/o","D20","D20","D20","s/o","s/o","D20","s/o","s/o",null,null,"D7","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,5,"D21","D21","s/o","D21","D21","D21","s/o","s/o","D21","s/o","s/o",null,null,"D8","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,6,"D22","D22","s/o","D22","D22","D22","s/o","s/o","D22","s/o","s/o",null,null,"D9","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,7,"D23","D23","s/o","D23","D23","D23","s/o","s/o","D23","s/o","s/o",null,null,"D10","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,8,"D24","D24","s/o","D24","D24","D24","s/o","s/o","D24","s/o","s/o",null,null,"D11","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,9,"D25","D25","s/o","D25","D25","D25","D25",{"$f":"IF($C12=\"\",\"\",$C12)","v":"D25"},"s/o","s/o","s/o",null,null,"D12","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,10,"D26","D26","s/o","D26","D26","D26","D26","D26","s/o","s/o","s/o",null,null,"D13","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,11,"D27","D27","s/o","D27","D27","D27","D27","D27","s/o","s/o","s/o",null,null,"D14","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,12,"D28","D28","s/o","s/o","s/o","s/o","D28","s/o","s/o","s/o","s/o",null,null,"D15","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,13,"D29","D29","s/o","s/o","s/o","s/o","D29","s/o","s/o","s/o","s/o",null,null,"D16",{"$f":"IF($P16=\"\",\"\",$P16)","v":"D16"},"s/o","D16","D16","D16","D16","s/o","s/o","s/o","s/o"]
[null,14,"D30","D30","s/o","s/o","s/o","s/o","D30","s/o","s/o","s/o","s/o",null,null,"D17",{"$f":"IF($P17=\"\",\"\",$P17)","v":"D17"},"s/o","D17","D17","D17","s/o","s/o","s/o","s/o","s/o"]
[null,15,"D31","D31","s/o","D31","D31","D31","D31","D31","s/o","s/o","s/o",null,null,"D18",{"$f":"IF($P18=\"\",\"\",$P18)","v":"D18"},"s/o","D18","D18","D18","D18","D18","s/o","s/o","s/o"]
[null,16,"D32","D32","s/o","s/o","s/o","s/o","D32","s/o","s/o","s/o","s/o",null,null,"D19",{"$f":"IF($P19=\"\",\"\",$P19)","v":"D19"},"s/o","s/o","s/o","s/o","D19","s/o","s/o","s/o","s/o"]
[null,17,"D33",{"$f":"IF($C20=\"\",\"\",$C20)","v":"D33"},"s/o","D33","D33","D33","D33","D33","s/o","s/o","s/o",null,null,"D20",{"$f":"IF($P20=\"\",\"\",$P20)","v":"D20"},"s/o","D20","D20","D20","s/o","D20","D20","D20","D20"]
[null,18,"D34","D34","s/o","s/o","s/o","s/o","D34","s/o","s/o","s/o","s/o",null,null,"D22","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,19,"D35","D35","s/o","D35","D35","D35","D35","D35","s/o","s/o","s/o",null,null,"D23","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,20,"D36","D36","s/o","s/o","s/o","s/o","D36","s/o","s/o","s/o","s/o",null,null,"D24","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,21,"D37","D37","s/o","D37","D37","D37","D37","D37","s/o","s/o","s/o",null,null,"D26","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,22,"D38","D38","s/o","s/o","s/o","s/o","D38","s/o","s/o","s/o","s/o",null,null,"E16","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,23,"D39","D39","s/o","D39","D39","D39","D39","D39","s/o","s/o","s/o",null,null,"E17","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,24,"D40","D40","s/o","s/o","s/o","s/o","D40","s/o","s/o","s/o","s/o",null,null,"E18","s/o","s/o","s/o","s/o","s/o","E18","s/o","s/o","s/o","s/o"]
[null,25,"D41","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"E19","s/o","s/o","s/o","s/o","s/o","E19","s/o","s/o","s/o","s/o"]
[null,26,"D42","D42","s/o","D42","D42","D42","s/o","s/o",{"$f":"IF($D29=\"\",\"\",$D29)","v":"D42"},"s/o","s/o",null,null,"E20",{"$f":"IF($P29=\"\",\"\",$P29)","v":"E20"},"s/o","E20","E20","E20","E20","E20","E20","E20","E20"]
[null,27,"D43","D43","s/o","D43","D43","D43","D43",{"$f":"IF($D30=\"\",\"\",$D30)","v":"D43"},"s/o","s/o","s/o",null,null,"E22","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,28,"D44","D44","s/o","D44","D44","D44","s/o","s/o",{"$f":"IF($D31=\"\",\"\",$D31)","v":"D44"},"s/o","s/o",null,null,"E23","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"Quelques codes pour les teintes de gris"]
[null,29,"D45","D45","s/o","D45","D45","D45","D45",{"$f":"IF($D32=\"\",\"\",$D32)","v":"D45"},"s/o","s/o","s/o",null,null,"E24","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"TintAndShade "]
[null,30,"D46","D46","s/o","D46","D46","D46","s/o","s/o",{"$f":"IF($D33=\"\",\"\",$D33)","v":"D46"},"s/o","s/o",null,null,"E26","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorDark1",null,0]
[null,31,"D47","D47","s/o","D47","D47","D47","D47",{"$f":"IF($D34=\"\",\"\",$D34)","v":"D47"},"s/o","s/o","s/o",null,null,"F16","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorDark1",null,"-4.99893185216834E-02"]
[null,32,"D48","D48","s/o","D48","D48","D48","D48",{"$f":"IF($D35=\"\",\"\",$D35)","v":"D48"},"s/o","s/o","s/o",null,null,"F17","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorDark1",null,"-0.149998474074526"]
[null,33,"D49",{"$f":"IF($C36=\"\",\"\",$C36)","v":"D49"},"s/o","D49","D49","D49","D49","D49","s/o","s/o","s/o",null,null,"F18","s/o","s/o","s/o","s/o","s/o","F18","s/o","s/o","s/o","s/o",null,"xlThemeColorDark1",null,"-0.249977111117893"]
[null,34,"D50","D50","s/o","D50","D50","D50","D50","s/o","s/o","s/o","s/o",null,null,"F19","s/o","s/o","s/o","s/o","s/o","F19","s/o","s/o","s/o","s/o",null,"xlThemeColorDark1",null,"-0.349986266670736"]
[null,35,"D51","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"F20",{"$f":"IF($P38=\"\",\"\",$P38)","v":"F20"},"s/o","F20","F20","F20","f20","F20","F20","F20","F20",null,"xlThemeColorDark1",null,"-0.499984740745262"]
[null,36,"D52","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"F22","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorLight1",null,0]
[null,37,"D53","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"F23","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorLight1",null,"0.499984740745262"]
[null,38,"D54","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"F24","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorLight1",null,"0.349986266670736"]
[null,39,"D55",{"$f":"IF($C42=\"\",\"\",$C42)","v":"D55"},"s/o","D55","D55","D55","s/o","s/o","s/o","s/o","s/o",null,null,"F26","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorLight1",null,"0.149998474074526"]
[null,40,"D56","D56","s/o","D56","D56","D56","s/o","s/o","s/o","s/o","s/o",null,null,"G16","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorLight1",null,"0.149998474074526"]
[null,41,"D57","D57","s/o","D57","D57","D57","s/o","s/o","D57","s/o","s/o",null,null,"G17","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorLight1",null,"4.99893185216834E-02"]
[null,42,"D58","D58","s/o","D58","D58","D58","D58","D58","s/o","s/o","s/o",null,null,"G18","s/o","s/o","s/o","s/o","s/o","G18","s/o","s/o","s/o","s/o",null,"xlThemeColorDark2",null,0]
[null,43,"D59","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"G19","s/o","s/o","s/o","s/o","s/o","G19","s/o","s/o","s/o","s/o",null,"xlThemeColorDark2",null,"-9.99786370433668E-02"]
[null,44,"D60","D60","s/o","D60","D60","D60","D60","D60","s/o","s/o","s/o",null,null,"G20",{"$f":"IF($P47=\"\",\"\",$P47)","v":"G20"},"s/o","G20","G20","G20","s/o","G20","G20","G20","G20",null,"xlThemeColorDark2",null,"-0.249977111117893"]
[null,45,"D61","D61","s/o","D61","D61","D61","s/o","s/o","D61","s/o","s/o",null,null,"G22","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorDark2",null,"-0.499984740745262"]
[null,46,"D62","D62","s/o","D62","D62","D62","D62","D62","s/o","s/o","s/o",null,null,"G23","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorDark2",null,"-0.749992370372631"]
[null,47,"D63","D63","s/o","D63","D63","D63","D63","D63","s/o","s/o","s/o",null,null,"G24","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,"xlThemeColorDark2",null,"-0.899990844447157"]
[null,48,"D64","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"G26","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,49,"E20","E20","s/o","E20","E20","E20","s/o","s/o","E20","s/o","s/o",null,null,"H16","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,50,"E22","E22","s/o","E22","E22","E22","s/o","s/o","E22","s/o","s/o",null,null,"H17","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,51,"E23","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"H18","s/o","s/o","s/o","s/o","s/o","H18","s/o","s/o","s/o","s/o"]
[null,52,"E24","E24","s/o","E24","E24","E24","s/o","s/o","E24","s/o","s/o",null,null,"H19","s/o","s/o","s/o","s/o","s/o","H19","s/o","s/o","s/o","s/o",null,null,null,null,null,"s/o","en noir, verrouillées ou déverrouillées par défaut dans la feuille, donc on a pas besoin d'altérer"]
[null,53,"E25","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"H20",{"$f":"IF($P56=\"\",\"\",$P56)","v":"H20"},"s/o","H20","H20","H20","s/o","H20","H20","H20","H20",null,null,null,null,null,"s/o","en rouge, certaines entrées manuelles sont altérées selon le modèle choisi"]
[null,54,"E26","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"H22","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,55,"E27","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"H23","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,56,"E28","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"H24","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,57,"E29","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"H26","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,58,"E30",{"$f":"IF($C61=\"\",\"\",$C61)","v":"E30"},"s/o",{"$f":"IF($C61=\"\",\"\",$C61)","v":"E30"},"E30","E30","E30","E30","s/o","s/o","s/o",null,null,"I16","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,59,"E31","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"I17","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,60,"E32","E32","s/o",{"$f":"IF($C63=\"\",\"\",$C63)","v":"E32"},"E32","E32","E32","E32","s/o","s/o","s/o",null,null,"I18","s/o","s/o","s/o","s/o","s/o","I18","s/o","s/o","s/o","s/o"]
[null,61,"E33","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"I19","s/o","s/o","s/o","s/o","s/o","I19","s/o","s/o","s/o","s/o"]
[null,62,"E34","E34","s/o","E34","E34","E34","E34","E34","s/o","s/o","s/o",null,null,"I20",{"$f":"IF($P65=\"\",\"\",$P65)","v":"I20"},"s/o","I20","I20","I20","s/o","I20","I20","I20","I20"]
[null,63,"E35","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"I22","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,64,"E36","E36","s/o","E36","E36","E36","E36","E36","s/o","s/o","s/o",null,null,"I23","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,65,"E37","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,"I24","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,66,"E38","E38","s/o","E38","E38","E38","E38","E38","s/o","s/o","s/o",null,null,"I26","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,67,"E39","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,68,"E40","E40","s/o","E40","E40","E40","E40","E40","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,69,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,70,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,71,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,72,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,73,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,74,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[null,75,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o",null,null,null,"s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o","s/o"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,6502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,2502]

{"sheet":"FraisCulture(1)","index":5,"n_rows":62,"n_cols":8,"rows_kept":62,"cut":false,"hidden":false,"merged":[[38,1,38,2],[0,2,0,4],[20,1,20,2]]}
[null,null,"Culture en moins dans la bande riveraine"]
[null,null,{"$f":"IF('ImplantBandesRiv(1)'!D6=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(1)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":"Personnalisée"}]
[null,null,"Donnée de culture (Régie conventionnelle)","Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Montérégie 2018","Montérégie 2018","Montérégie 2018","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D12-D14","v":0},{"$f":"E12-E14","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D16*'ImplantBandesRiv(1)'!$D$9","v":0},{"$f":"E16*'ImplantBandesRiv(1)'!$D$9","v":0},{"$f":"F16*'ImplantBandesRiv(1)'!$D$9","v":0},{"$f":"G16*'ImplantBandesRiv(1)'!$D$9","v":0},{"$f":"H16*'ImplantBandesRiv(1)'!$D$9","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(1)'!D69=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(1)'!D69=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D30-D32","v":0},{"$f":"E30-E32","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D34*'ImplantBandesRiv(1)'!$D$72","v":0},{"$f":"E34*'ImplantBandesRiv(1)'!$D$72","v":0},{"$f":"F34*'ImplantBandesRiv(1)'!$D$72","v":0},{"$f":"G34*'ImplantBandesRiv(1)'!$D$72","v":0},{"$f":"H34*'ImplantBandesRiv(1)'!$D$72","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(1)'!#REF!=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":{"$error":"#REF!"}}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(D40=\"Soya\",D42=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D40=\"Soya\",D42=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(D40=\"Foin\",D42=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D40=\"Foin\",D42=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(E40=\"Soya\",E42=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E40=\"Soya\",E42=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(E40=\"Foin\",E42=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E40=\"Foin\",E42=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(F40=\"Soya\",F42=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F40=\"Soya\",F42=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(F40=\"Foin\",F42=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F40=\"Foin\",F42=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(G40=\"Soya\",G42=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G40=\"Soya\",G42=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(G40=\"Foin\",G42=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G40=\"Foin\",G42=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(H40=\"Soya\",H42=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H40=\"Soya\",H42=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(H40=\"Foin\",H42=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H40=\"Foin\",H42=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(D40=\"Soya\",D42=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D40=\"Soya\",D42=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(D40=\"Foin\",D42=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D40=\"Foin\",D42=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(E40=\"Soya\",E42=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E40=\"Soya\",E42=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(E40=\"Foin\",E42=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E40=\"Foin\",E42=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(F40=\"Soya\",F42=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F40=\"Soya\",F42=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(F40=\"Foin\",F42=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F40=\"Foin\",F42=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(G40=\"Soya\",G42=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G40=\"Soya\",G42=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(G40=\"Foin\",G42=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G40=\"Foin\",G42=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(H40=\"Soya\",H42=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H40=\"Soya\",H42=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(H40=\"Foin\",H42=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H40=\"Foin\",H42=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(D40=\"Soya\",D42=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D40=\"Soya\",D42=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(D40=\"Foin\",D42=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D40=\"Foin\",D42=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(E40=\"Soya\",E42=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E40=\"Soya\",E42=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(E40=\"Foin\",E42=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E40=\"Foin\",E42=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(F40=\"Soya\",F42=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F40=\"Soya\",F42=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(F40=\"Foin\",F42=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F40=\"Foin\",F42=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(G40=\"Soya\",G42=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G40=\"Soya\",G42=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(G40=\"Foin\",G42=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G40=\"Foin\",G42=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(H40=\"Soya\",H42=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H40=\"Soya\",H42=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(H40=\"Foin\",H42=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H40=\"Foin\",H42=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(D40=\"Soya\",D42=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D40=\"Soya\",D42=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(D40=\"Foin\",D42=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D40=\"Foin\",D42=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(E40=\"Soya\",E42=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E40=\"Soya\",E42=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(E40=\"Foin\",E42=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E40=\"Foin\",E42=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(F40=\"Soya\",F42=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F40=\"Soya\",F42=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(F40=\"Foin\",F42=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F40=\"Foin\",F42=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(G40=\"Soya\",G42=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G40=\"Soya\",G42=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(G40=\"Foin\",G42=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G40=\"Foin\",G42=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(H40=\"Soya\",H42=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H40=\"Soya\",H42=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(H40=\"Foin\",H42=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H40=\"Foin\",H42=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D48-D50","v":0},{"$f":"E48-E50","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"E52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"F52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"G52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"H52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"MontageFinancier(1)","index":6,"n_rows":38,"n_cols":41,"rows_kept":38,"cut":false,"hidden":false,"merged":[[1,19,2,19],[0,12,2,12],[0,26,0,27],[1,26,2,26],[1,27,2,27],[0,20,2,20],[1,18,2,18],[0,40,2,40],[0,0,2,0],[0,8,2,8],[1,2,2,2],[1,3,2,3],[0,16,2,16],[0,1,2,1],[0,4,2,4],[0,2,0,3],[0,9,2,9],[0,17,2,17],[0,24,2,24],[0,10,0,11],[1,10,2,10],[1,11,2,11],[0,18,0,19],[0,36,2,36],[0,25,2,25],[0,32,2,32],[0,33,2,33],[0,34,0,35],[1,34,2,34],[1,35,2,35],[0,28,2,28]]}
["Poste de dépenses","Coûts réels année 1","Prime-Vert",null,"Dépassement","Autre bailleur de fonds 1","Autre bailleur de fonds 2","Autre bailleur de fonds 3","Montant à débourser ","Coûts réels année 2","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 3","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 4","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 5","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser "]
[null,null,"Coûts admissibles mesure 4300 HBV et biodiversité","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n"]
[null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention"]
["IMPLANTATION"]
["Honoraires planification",{"$f":"'ImplantBandesRiv(1)'!$F65","v":0},{"$f":"MIN('ImplantBandesRiv(1)'!$F65+0,350)","v":0},{"$f":"IF($D$36=TRUE,0.7,IF($D$37=TRUE,0.9,IF($D$38=TRUE,0,\"\")))*MIN(B5,C5)","v":0},{"$f":"B5-D5","v":0},null,null,null,{"$f":"E5-SUM(F5:H5)","v":0},null,null,null,null,null,null,null,{"$f":"M5-SUM(N5:P5)","v":0},null,null,null,null,null,null,null,{"$f":"U5-SUM(V5:X5)","v":0},null,null,null,null,null,null,null,{"$f":"AC5-SUM(AD5:AF5)","v":0},null,null,null,null,null,null,null,{"$f":"AK5-SUM(AL5:AN5)","v":0}]
["Achat de plants d'arbres et arbustesa",{"$f":"SUMIFS('ImplantBandesRiv(1)'!$F$20:$F$24,'ImplantBandesRiv(1)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(1)'!$E$20:$E$24,\"<>\")+SUM('ImplantBandesRiv(1)'!$F$30:$F$40)","v":0},{"$f":"IF(OR('ImplantBandesRiv(1)'!D30=\"\",'ImplantBandesRiv(1)'!D32=\"\",'ImplantBandesRiv(1)'!D34=\"\",'ImplantBandesRiv(1)'!D36=\"\",'ImplantBandesRiv(1)'!D38=\"\",'ImplantBandesRiv(1)'!D40=\"\"),0,8*(SUMIFS('ImplantBandesRiv(1)'!$D$20:$D$24,'ImplantBandesRiv(1)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(1)'!$F$20:$F$24,\"<>x\")+SUM('ImplantBandesRiv(1)'!$D$30+'ImplantBandesRiv(1)'!$D$32+'ImplantBandesRiv(1)'!$D$34+'ImplantBandesRiv(1)'!$D$36+'ImplantBandesRiv(1)'!$D$38+'ImplantBandesRiv(1)'!$D$40)))","v":0},{"$f":"IF($D$36=TRUE,0.7,IF($D$37=TRUE,0.9,IF($D$38=TRUE,0,\"\")))*MIN(B6,C6)","v":0},{"$f":"B6-D6","v":0},null,null,null,{"$f":"E6-SUM(F6:H6)","v":0},null,null,null,null,null,null,null,{"$f":"M6-SUM(N6:P6)","v":0},null,null,null,null,null,null,null,{"$f":"U6-SUM(V6:X6)","v":0},null,null,null,null,null,null,null,{"$f":"AC6-SUM(AD6:AF6)","v":0},null,null,null,null,null,null,null,{"$f":"AK6-SUM(AL6:AN6)","v":0}]
["Achat de boutures ",{"$f":"SUMIFS('ImplantBandesRiv(1)'!$F$20:$F$24,'ImplantBandesRiv(1)'!$E$20:$E$24,\"=Bouture (FA)\")","v":0},{"$f":"1.5*(SUMIFS('ImplantBandesRiv(1)'!$D$20:$D$24,'ImplantBandesRiv(1)'!$E$20:$E$24,\"=Bouture (FA)\",'ImplantBandesRiv(1)'!$F$20:$F$24,\"<>x\"))","v":0},0,{"$f":"B7-D7","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de semences indigènes",{"$f":"SUM('ImplantBandesRiv(1)'!$F$12:$F$14)","v":0},{"$f":"250*(SUM('ImplantBandesRiv(1)'!E12:'ImplantBandesRiv(1)'!E14))","v":0},0,{"$f":"B8-D8","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(1)'!$F$49","v":0},{"$f":"6.5*'ImplantBandesRiv(1)'!E49","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(1)'!$F$48","v":0},{"$f":"'ImplantBandesRiv(1)'!F48*1","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre implantation : préparation du terrain, plantation, pose des protecteurs, achat et pose du paillis",{"$f":"SUM('ImplantBandesRiv(1)'!$F$52:$F$63)-'ImplantBandesRiv(1)'!$F$59+SUM('ImplantBandesRiv(1)'!$F$42:$F$47)","v":0},{"$f":"(SUM('ImplantBandesRiv(1)'!$F$52:$F$63)-'ImplantBandesRiv(1)'!$F$59+SUM('ImplantBandesRiv(1)'!$F$42:$F$47))*2.15","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre ensemencement",{"$f":"'ImplantBandesRiv(1)'!$F$59","v":0},{"$f":"3*(('ImplantBandesRiv(1)'!D7*'ImplantBandesRiv(1)'!D13)+('ImplantBandesRiv(1)'!D7*'ImplantBandesRiv(1)'!D15))","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Honoraires Attestation de conformité",{"$f":"'ImplantBandesRiv(1)'!$F$66","v":0},{"$f":"MIN(350,SUM(C5:C12)*0.5)","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["ENTRETIEN"]
["Honoraires état des lieux",{"$f":"SUM('FraisEntretien(1)'!$E$22)","v":0},{"$f":"MIN(B15,350)","v":0},{"$f":"IF($D$36=TRUE,0.7,IF($D$37=TRUE,0.9,IF($D$38=TRUE,0,\"\")))*MIN(B15,C15)","v":0},{"$f":"B15-D15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(1)'!$F22)","v":0},{"$f":"MIN(J15,350)","v":0},{"$f":"IF(L$36,0.7,IF(L$37,0.9,IF(L$38=3,0,0)))*MIN(J15,K15)","v":0},{"$f":"J15-L15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(1)'!$G22)","v":0},{"$f":"MIN(R15,350)","v":0},{"$f":"IF(T$36,0.7,IF(T$37,0.9,IF(T$38=3,0,0)))*MIN(R15,S15)","v":0},{"$f":"R15-T15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(1)'!$H22)","v":0},{"$f":"MIN(Z15,350)","v":0},{"$f":"IF(AB$36,0.7,IF(AB$37,0.9,IF(AB$38=3,0,0)))*MIN(Z15,AA15)","v":0},{"$f":"Z15-AB15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(1)'!$H22)","v":0},{"$f":"MIN(AH15,350)","v":0},{"$f":"IF(AJ$36,0.7,IF(AJ$37,0.9,IF(AJ$38=3,0,0)))*MIN(AH15,AI15)","v":0},{"$f":"AH15-AJ15","v":0},null,null,null,0]
["Achat d'arbres pour regarnirb",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(1)'!F16","v":0},{"$f":"IF(OR('ImplantBandesRiv(1)'!D30=\"\",'ImplantBandesRiv(1)'!D32=\"\",'ImplantBandesRiv(1)'!D34=\"\",'ImplantBandesRiv(1)'!D36=\"\",'ImplantBandesRiv(1)'!D38=\"\",'ImplantBandesRiv(1)'!D40=\"\"),\"\",MIN(25*0.1*('ImplantBandesRiv(1)'!$D30+'ImplantBandesRiv(1)'!$D32+'ImplantBandesRiv(1)'!$D34+'ImplantBandesRiv(1)'!$D36+'ImplantBandesRiv(1)'!$D38+'ImplantBandesRiv(1)'!$D40),1000))","v":0},{"$f":"IF(K16=\"\",\"\",IF(L$36,0.7,IF(L$37,0.9,IF(L$38=3,0,0)))*MIN(J16,K16))","v":0},{"$f":"J16-L16","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!G16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(1)'!$D30+'ImplantBandesRiv(1)'!$D32+'ImplantBandesRiv(1)'!$D34+'ImplantBandesRiv(1)'!$D36+'ImplantBandesRiv(1)'!$D38+'ImplantBandesRiv(1)'!$D40),1000)","v":0},{"$f":"IF(S16=\"\",\"\",IF(T$36,0.7,IF(T$37,0.9,IF(T$38=3,0,0)))*MIN(R16,S16))","v":0},{"$f":"R16-T16","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!H16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(1)'!$D30+'ImplantBandesRiv(1)'!$D32+'ImplantBandesRiv(1)'!$D34+'ImplantBandesRiv(1)'!$D36+'ImplantBandesRiv(1)'!$D38+'ImplantBandesRiv(1)'!$D40),1000)","v":0},{"$f":"IF(AA16=\"\",\"\",IF(AB$36,0.7,IF(AB$37,0.9,IF(AB$38=3,0,0)))*MIN(Z16,AA16))","v":0},{"$f":"Z16-AB16","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!I16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(1)'!$D30+'ImplantBandesRiv(1)'!$D32+'ImplantBandesRiv(1)'!$D34+'ImplantBandesRiv(1)'!$D36+'ImplantBandesRiv(1)'!$D38+'ImplantBandesRiv(1)'!$D40),1000)","v":0},{"$f":"IF(AI16=\"\",\"\",IF(AJ$36,0.7,IF(AJ$37,0.9,IF(AJ$38=3,0,0)))*MIN(AH16,AI16))","v":0},{"$f":"AH16-AJ16","v":0},null,null,null,0]
["Débroussaillage",{"$f":"'FraisEntretien(1)'!$E$17","v":0},null,null,{"$f":"B17","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!F17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(1)'!G17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(1)'!H17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(1)'!I17","v":0},null,null,null,null,null,null,0]
["Fauche herbacées et Panic",{"$f":"'FraisEntretien(1)'!$E$19","v":0},null,null,{"$f":"B18","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!F19","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(1)'!G19=\"\",0,'FraisEntretien(1)'!G19)+IF('FraisEntretien(1)'!G20=\"\",0,'FraisEntretien(1)'!G20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(1)'!H19=\"\",0,'FraisEntretien(1)'!H19)+IF('FraisEntretien(1)'!H20=\"\",0,'FraisEntretien(1)'!H20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(1)'!I19=\"\",0,'FraisEntretien(1)'!I19)+IF('FraisEntretien(1)'!I20=\"\",0,'FraisEntretien(1)'!I20)","v":0},null,null,null,null,null,null,0]
["Taille de formation des feuillus",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(1)'!F18","v":0},{"$f":"IF(IF('ImplantBandesRiv(1)'!$D35=\"\",0,'ImplantBandesRiv(1)'!$D35)+IF('ImplantBandesRiv(1)'!$D37=\"\",0,'ImplantBandesRiv(1)'!$D37)+IF('ImplantBandesRiv(1)'!$D39=\"\",0,'ImplantBandesRiv(1)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(1)'!$D25*'ImplantBandesRiv(1)'!$D7","v":0},{"$f":"IF(L$36,0.7,IF(L$37,0.9,IF(L$38=3,0,0)))*MIN(J19:K19)","v":0},{"$f":"J19-L19","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!G18","v":0},{"$f":"IF(IF('ImplantBandesRiv(1)'!$D35=\"\",0,'ImplantBandesRiv(1)'!$D35)+IF('ImplantBandesRiv(1)'!$D37=\"\",0,'ImplantBandesRiv(1)'!$D37)+IF('ImplantBandesRiv(1)'!$D39=\"\",0,'ImplantBandesRiv(1)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(1)'!$D25*'ImplantBandesRiv(1)'!$D7","v":0},{"$f":"IF(T$36,0.7,IF(T$37,0.9,IF(T$38=3,0,0)))*MIN(R19:S19)","v":0},{"$f":"R19-T19","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!H18","v":0},{"$f":"IF(IF('ImplantBandesRiv(1)'!$D35=\"\",0,'ImplantBandesRiv(1)'!$D35)+IF('ImplantBandesRiv(1)'!$D37=\"\",0,'ImplantBandesRiv(1)'!$D37)+IF('ImplantBandesRiv(1)'!$D39=\"\",0,'ImplantBandesRiv(1)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(1)'!$D25*'ImplantBandesRiv(1)'!$D7","v":0},{"$f":"IF(AB$36,0.7,IF(AB$37,0.9,IF(AB$38=3,0,0)))*MIN(Z19,AA19)","v":0},{"$f":"Z19-AB19","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!I18","v":0},{"$f":"IF(IF('ImplantBandesRiv(1)'!$D35=\"\",0,'ImplantBandesRiv(1)'!$D35)+IF('ImplantBandesRiv(1)'!$D37=\"\",0,'ImplantBandesRiv(1)'!$D37)+IF('ImplantBandesRiv(1)'!$D39=\"\",0,'ImplantBandesRiv(1)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(1)'!$D25*'ImplantBandesRiv(1)'!$D7","v":0},{"$f":"IF(AJ$36,0.7,IF(AJ$37,0.9,IF(AJ$38=3,0,0)))*MIN(AH19,AI19)","v":0},{"$f":"AH19-AJ19","v":0},null,null,null,0]
["Honoraires Attestation de conformité + Autres",null,null,null,null,null,null,null,null,{"$f":"SUM('FraisEntretien(1)'!F23:'FraisEntretien(1)'!F24)","v":0},{"$f":"MIN(SUM(K15:K19)/2,350)","v":0},{"$f":"IF(L$36,0.7,IF(L$37,0.9,IF(L$38=3,0,0)))*MIN(J20:K20)","v":0},{"$f":"J20-L20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(1)'!G23,'FraisEntretien(1)'!G24)","v":0},{"$f":"MIN(SUM(S15:S19)/2,350)","v":0},{"$f":"IF(T$36,0.7,IF(T$37,0.9,IF(T$38=3,0,0)))*MIN(R20:S20)","v":0},0,null,null,null,0,{"$f":"SUM('FraisEntretien(1)'!H23,'FraisEntretien(1)'!H24)","v":0},{"$f":"MIN(SUM(AA15:AA19)/2,350)","v":0},{"$f":"IF(AB$36,0.7,IF(AB$37,0.9,IF(AB$38=3,0,0)))*MIN(Z20,AA20)","v":0},{"$f":"Z20-AB20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(1)'!I23,'FraisEntretien(1)'!I24)","v":0},{"$f":"MIN(SUM(AI15:AI19)/2,350)","v":0},{"$f":"IF(AJ$36,0.7,IF(AJ$37,0.9,IF(AJ$38=3,0,0)))*MIN(AH20,AI20)","v":0},{"$f":"AH20-AJ20","v":0},null,null,null,0]
["Total",{"$f":"SUM(B5:B20)","v":0},0,0,0,0,0,0,{"$f":"SUM(I5:I20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AN5:AN20)","v":0},0]
["aLa proportion d’arbres et d’arbustes fruitiers indigènes à vocation commerciale ne doit pas dépasser 50 % du nombre de végétaux prévus à l’implantation. "]
["bSi la trouée mesure plus de 30m de long, le coût maximal admissible est de 8$/arbre au lieu de 25$/arbre. Admissibile si mortalité des arbres entre 10 et 50%. Pas de subvention pour le remplacement d'arbuste."]
["cAide financière 70% des coûts admissibles et 90% pour les entreprises en production biologique, de la relève ou en démarrage, ou dans un projet collectif."]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir des onglets sources Implantation et Entretien"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
["Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
["A reporter dans l'onglet synthèse, pour chacune des 5 années :"]
["Coûts réels : B21"]
["Coûts réels/m : B21/onglet implantationB26"]
["Montant de subvention total : par ex. D21+F21+G21+H21 pour année 1"]
["Montant à débourser : par ex. I21 pour année 1"]
[]
[null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]

{"sheet":"Synthese(1)","index":7,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":false,"merged":[[0,1,0,4]]}
[null,"Synthèse: Implantation et Entretien d'une bande riveraine"]
[]
[null,null,"Année 1","Année 2","Année 3","Année 4","Année 5",null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Implantation","Entretien","Entretien","Entretien","Entretien"]
[null,"Coûts réels de la bande riveraine",{"$f":"'MontageFinancier(1)'!B21","v":0},{"$f":"'MontageFinancier(1)'!J21","v":0},{"$f":"'MontageFinancier(1)'!R21","v":0},{"$f":"'MontageFinancier(1)'!Z21","v":0},{"$f":"'MontageFinancier(1)'!AH21","v":0},null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,"Coûts réels de la bande riveraine/m",{"$f":"IF('ImplantBandesRiv(1)'!$D7=\"\",0,'MontageFinancier(1)'!B21/('ImplantBandesRiv(1)'!$D7+'ImplantBandesRiv(1)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(1)'!$D7=\"\",0,'MontageFinancier(1)'!J21/('ImplantBandesRiv(1)'!$D7+'ImplantBandesRiv(1)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(1)'!$D7=\"\",0,'MontageFinancier(1)'!R21/('ImplantBandesRiv(1)'!$D7+'ImplantBandesRiv(1)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(1)'!$D7=\"\",0,'MontageFinancier(1)'!Z21/('ImplantBandesRiv(1)'!$D7+'ImplantBandesRiv(1)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(1)'!$D7=\"\",0,'MontageFinancier(1)'!AH21/('ImplantBandesRiv(1)'!$D7+'ImplantBandesRiv(1)'!$D70))","v":0}]
[null,"Montant de subvention total",{"$f":"'MontageFinancier(1)'!D21+'MontageFinancier(1)'!F21+'MontageFinancier(1)'!G21+'MontageFinancier(1)'!H21","v":0},{"$f":"'MontageFinancier(1)'!L21+'MontageFinancier(1)'!N21+'MontageFinancier(1)'!O21+'MontageFinancier(1)'!P21","v":0},{"$f":"'MontageFinancier(1)'!T21+'MontageFinancier(1)'!V21+'MontageFinancier(1)'!W21+'MontageFinancier(1)'!X21","v":0},{"$f":"'MontageFinancier(1)'!AB21+'MontageFinancier(1)'!AD21+'MontageFinancier(1)'!AE21+'MontageFinancier(1)'!AF21","v":0},{"$f":"'MontageFinancier(1)'!AJ21+'MontageFinancier(1)'!AL21+'MontageFinancier(1)'!AM21+'MontageFinancier(1)'!AN21","v":0}]
[null,"Montant à débourser",{"$f":"C5-C7","v":0},{"$f":"D5-D7","v":0},{"$f":"E5-E7","v":0},0,0]
[null,"Revenus en moins dans les cultures",{"$f":"'FraisCulture(1)'!D12*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!D30*'ImplantBandesRiv(1)'!D72","v":0},{"$f":"'FraisCulture(1)'!E12*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!E30*'ImplantBandesRiv(1)'!E72","v":0},{"$f":"'FraisCulture(1)'!F12*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!F30*'ImplantBandesRiv(1)'!F72","v":0},{"$f":"'FraisCulture(1)'!G12*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!G30*'ImplantBandesRiv(1)'!G72","v":0},{"$f":"'FraisCulture(1)'!H12*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!H30*'ImplantBandesRiv(1)'!H72","v":0}]
[null,"Dépenses en moins dans les cultures",{"$f":"'FraisCulture(1)'!D14*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!D32*'ImplantBandesRiv(1)'!D72","v":0},{"$f":"'FraisCulture(1)'!E14*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!E32*'ImplantBandesRiv(1)'!E72","v":0},{"$f":"'FraisCulture(1)'!F14*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!F32*'ImplantBandesRiv(1)'!F72","v":0},{"$f":"'FraisCulture(1)'!G14*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!G32*'ImplantBandesRiv(1)'!G72","v":0},{"$f":"'FraisCulture(1)'!H14*'ImplantBandesRiv(1)'!D9+'FraisCulture(1)'!H32*'ImplantBandesRiv(1)'!H72","v":0},null,null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,"Marge sur charges variables",{"$f":"-C8-C9+C10","v":0},{"$f":"-D8-D9+D10","v":0},0,0,0]
[]
[null,"Marge sur charges variables du projet                                            sur 5 ans",{"$f":"(C11+D11+E11+F11+G11)","v":0}]
[]
[null,"Marge sur charges variables du projet          sur 4 ans HORS IMPLANTATION",{"$f":"(D11+E11+F11+G11)","v":0}]

{"sheet":"ProjetParFerme(1)","index":8,"n_rows":48,"n_cols":2,"rows_kept":48,"cut":false,"hidden":false,"merged":[[1,1,2,1],[38,0,38,1],[0,0,0,1]]}
["Projet par ferme"]
["Nom du producteur :","Total"]
[]
["Type de bande riveraine",{"$f":"'ImplantBandesRiv(1)'!D6","v":"Personnalisée"}]
["Longueur (mètres)",{"$f":"'ImplantBandesRiv(1)'!D7","v":0}]
["Largeur (mètres)",{"$f":"'ImplantBandesRiv(1)'!D8","v":0}]
["Quantité totale d'arbustes",{"$f":"'ImplantBandesRiv(1)'!D20+'ImplantBandesRiv(1)'!D22+'ImplantBandesRiv(1)'!D24","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Espèce 9"]
["Espèce 10"]
["Espèce 11"]
["Espèce 12"]
["Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(1)'!D30+'ImplantBandesRiv(1)'!D32+'ImplantBandesRiv(1)'!D34","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Quantité totale de résineux",{"$f":"'ImplantBandesRiv(1)'!D36+'ImplantBandesRiv(1)'!D38+'ImplantBandesRiv(1)'!D40","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Superficie ensemencée (m2)",{"$f":"'ImplantBandesRiv(1)'!D13*'ImplantBandesRiv(1)'!D7+'ImplantBandesRiv(1)'!D15*'ImplantBandesRiv(1)'!D7","v":0}]
["Quantité totale de plantes herbacées (kg)",{"$f":"'ImplantBandesRiv(1)'!E12+'ImplantBandesRiv(1)'!E14","v":0}]
[{"$f":"IF('ImplantBandesRiv(1)'!D12=\"\",\"Mélange de plantes herbacées 1\",'ImplantBandesRiv(1)'!D12)","v":"Mélange de plantes herbacées 1"},{"$f":"'ImplantBandesRiv(1)'!E12","v":0}]
[{"$f":"IF('ImplantBandesRiv(1)'!D14=\"\",\"Mélange de plantes herbacées 2\",'ImplantBandesRiv(1)'!D14)","v":"Mélange de plantes herbacées 2"},{"$f":"'ImplantBandesRiv(1)'!E14","v":0}]
["Fournitures"]
["Paillis de plastique (mètres)",{"$f":"'ImplantBandesRiv(1)'!E42+'ImplantBandesRiv(1)'!E43","v":0}]
["Paillis individuels",{"$f":"'ImplantBandesRiv(1)'!E44+'ImplantBandesRiv(1)'!E45","v":0}]
["Colerettes ",{"$f":"'ImplantBandesRiv(1)'!E46+'ImplantBandesRiv(1)'!E47","v":0}]
["Protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(1)'!E48","v":0}]
["Protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(1)'!E49","v":0}]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]

{"sheet":"ImplantBandesRiv(2)","index":9,"n_rows":129,"n_cols":21,"rows_kept":129,"cut":false,"hidden":true,"merged":[[1,2,1,3],[3,2,3,3],[12,12,15,12],[12,13,15,13]]}
[null,null,null,null,null,null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"? Ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Arborescente\" ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Trois Services\" ou \"Personalisée\"","modèle arbustive?"]
[]
[]
[null,null,"Implantation d'une bande riveraine",null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"?","modèle \"arborescente\"?"]
[]
[null,null,"Modèle de bande riveraine choisi","Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles",null,null,null,null,null,{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\")","v":false},{"$f":"(D6=\"Arborescente\")","v":false},{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Arborescente\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"D6=\"Arbustive\"","v":false}]
[null,null,"Longueur de bande riveraine (mètres)"]
[null,null,"Largeur de bande riveraine (mètres)"]
[null,null,"Superficie",{"$f":"D7*D8/10000","v":0}]
[]
[null,null,"Choix de la semence","Type de semences ","Quantité nécessaire (kg)","Coût total ($)"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D12=\"\",0,$D7*D13/10000*VLOOKUP(D12,BDCouts,6,FALSE))","v":0},{"$f":"IF(D12=\"\",0,E12/VLOOKUP(D12,BDCouts,6,FALSE)*VLOOKUP(D12,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D12)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D12)))","v":false},{"$f":"D12=\"\"","v":true},{"$f":"OR(AND(J12,$L14),AND(J14,$L12))","v":false},{"$f":"OR(AND(K12,$L14),AND(K14,$L12))","v":false},null,null,null,null,null,null,{"$f":"CONCATENATE(type_mod,2)","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles2"}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,"manuel","Brillion","rien","un des 2 manuel et l'autre vide","un des 2 Brillon et l'autre vide"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D14=\"\",0,$D7*D15/10000*VLOOKUP(D14,BDCouts,6,FALSE))","v":0},{"$f":"IF(D14=\"\",0,E14/VLOOKUP(D14,BDCouts,6,FALSE)*VLOOKUP(D14,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D14)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D14)))","v":false},{"$f":"D14=\"\"","v":true}]
[null,null,"Largeur à ensemencer "]
[null,null,"Choix du type de végétaux","Nombre de végétaux du projet","Format des végétaux","Coût total ($)"]
[null,null,"Nombre de rangées d'arbustes"]
[null,null,"Espacement entre les arbustes (mètres)",null,{"$f":"IF(AND($D$17=\"\",D18=\"\"),\"\",IF(AND($D$17=0,D18<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""}]
[null,null,"Proportion d'arbustes de format #1",{"$f":"IF(OR(D17=\"\",D17=0),\"\",1-D21-D23)","v":""},{"$f":"IF(AND($D$17=\"\",D19=\"\"),\"\",IF(AND($D$17=0,D19<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,"arbustres","couts unit.M.O.","Frais M.O.","(FA)"]
[null,null,"Quantité d'arbustes #1",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D19,0))","v":0},null,{"$f":"IF(E20=\"\",0,D20*VLOOKUP(E20,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E20,M20))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J20,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E20=\"\",0,D20*K20)","v":0},{"$f":"SEARCH(M$19,E20)-2","v":{"$error":"#VALUE!"}}]
[null,null,"Proportion d'arbustes #2",null,{"$f":"IF(AND($D$17=\"\",D21=\"\"),\"\",IF(AND($D$17=0,D21<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x"]
[null,null,"Quantité d'arbustes #2",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D21,0))","v":0},null,{"$f":"IF(E22=\"\",0,D22*VLOOKUP(E22,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E22,M22))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J22,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E22=\"\",0,D22*K22)","v":0},{"$f":"SEARCH(M$19,E22)-2","v":{"$error":"#VALUE!"}}]
[null,null,"Proportion d'arbustes #3",null,{"$f":"IF(AND($D$17=\"\",D23=\"\"),\"\",IF(AND($D$17=0,D23<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x"]
[null,null,"Quantité d'arbustes #3",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D23,0))","v":0},null,{"$f":"IF(E24=\"\",0,D24*VLOOKUP(E24,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E24,M24))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J24,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E24=\"\",0,D24*K24)","v":0},{"$error":"#VALUE!"}]
[null,null,"Nombre de rangées d'arbres"]
[null,null,"Espacement entre les arbres (mètres)"]
[null,null,"Proportion de résineux vs feuillus"]
[null,null,"Proportion feuillus totale",{"$f":"IF(D27=\"\",\"\",IF(D27=1,0,IF(D27=0,1,1-D27)))","v":""}]
[null,null,"Proportion de feuillus #1",{"$f":"IF(D27=\"\",\"\",IF(D27=1,\"\",IF(D27=0,IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1)))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAF)"]
[null,null,"Quantité de feuillus #1",{"$f":"IF(OR(D27=1,D29=\"\"),0,IF(OR(D$27=\"\",D$26=\"\",D$25=\"\"),0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D29,0)))","v":0},null,{"$f":"IF(E30=\"\",0,D30*VLOOKUP(E30,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E30,M30))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J30,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E30=\"\",0,D30*K30)","v":0},{"$f":"SEARCH(M$29,E30)-2","v":{"$error":"#VALUE!"}}]
[null,null,"Proportion de feuillus #2"]
[null,null,"Quantité de feuillus #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D27=1,0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D31,0))))","v":0},null,{"$f":"IF(E32=\"\",0,D32*VLOOKUP(E32,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E32,M32))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J32,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E32=\"\",0,D32*K32)","v":0},{"$f":"SEARCH(M$29,E32)-2","v":{"$error":"#VALUE!"}}]
[null,null,"Proportion de feuillus #3"]
[null,null,"Quantité de feuillus #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D33,0)))","v":0},null,{"$f":"IF(E34=\"\",0,D34*VLOOKUP(E34,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E34,M34))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J34,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E34=\"\",0,D34*K34)","v":0},{"$error":"#VALUE!"}]
[null,null,"Proportion de résineux #1",{"$f":"IF(D$27=\"\",\"\",IF(D27=1,IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1),IF(D27=0,\"\",IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAR)"]
[null,null,"Quantité de résineux #1",{"$f":"IF(OR(D25=\"\",D26=\"\",D27=\"\",D35=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D35,0)))","v":0},null,{"$f":"IF(E36=\"\",0,D36*VLOOKUP(E36,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E36,SEARCH(\"(\",E36)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J36,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(D36=0,0,D36*K36)","v":0},{"$f":"SEARCH(M$35,E36)-2","v":{"$error":"#VALUE!"}}]
[null,null,"Proportion de résineux #2"]
[null,null,"Quantité de résineux #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D37,0)))","v":0},null,{"$f":"IF(E38=\"\",0,D38*VLOOKUP(E38,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E38,SEARCH(\"(\",E38)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J38,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$f":"SEARCH(M$35,E38)-2","v":{"$error":"#VALUE!"}}]
[null,null,"Proportion de résineux #3"]
[null,null,"Quantité de résineux #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D39,0)))","v":0},null,{"$f":"IF(E40=\"\",0,D40*VLOOKUP(E40,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E40,SEARCH(\"(\",E40)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J40,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"}]
[null,null,"Choix des fournitures","Type de fournitures inclus ou non","Quantité","Coût total ($)",null,null,null,"D42 et D43=0",null,"Paillis en D42 ou D43)"]
[null,null,"Paillis de plastique arbustes",null,{"$f":"IF(D42=\"NON\",0,IF(D42=\"\",0,IF(D42=\"Copeaux de bois\",D17*$D$7,IF(D42=\"Paillis biodégradable BIO360 (20microns)\",D17*$D$7,IF(D42=\"Paillis plastique noir embossé (58microns)\",D17*$D$7)))))","v":0},{"$f":"IF(OR(D42=\"NON\",D42=\"\"),0,E42*VLOOKUP(D42,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"IF(AND(D42=0,D43=0),TRUE,FALSE)","v":true},{"$f":"AND(N$6,J42)","v":false},{"$f":"LEFT(D42,7)=\"Paillis\"","v":false}]
[null,null,"Paillis de plastique arbres",null,{"$f":"IF(D43=\"NON\",0,IF(D43=\"\",0,IF(D43=\"Copeaux de bois\",D25*$D$7,IF(D43=\"Paillis biodégradable BIO360 (20microns)\",D25*$D$7,IF(D43=\"Paillis plastique noir embossé (58microns)\",D25*$D$7)))))","v":0},0,null,null,null,"D44 et D45 = 0",null,{"$f":"LEFT(D43,7)=\"Paillis\"","v":false}]
[null,null,"Paillis individuel arbustes",null,{"$f":"IF(D44=\"NON\",0,IF(D44=\"\",0,D20+D22+D24))","v":0},0,null,null,null,{"$f":"IF(AND(D44=\"NON\",D45=\"NON\"),TRUE,FALSE)","v":false},{"$f":"AND(N$6,J44)","v":false},{"$f":"OR(L42,L43)","v":false}]
[null,null,"Paillis individuel arbres",null,{"$f":"IF(D45=\"NON\",0,IF(D45=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},0]
[null,null,"Collerette arbustes",null,{"$f":"IF(D46=\"NON\",0,IF(D46=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(OR(D46=\"NON\",D46=\"\"),0,E46*VLOOKUP(U46,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Collerette arbres",null,{"$f":"IF(D47=\"NON\",0,IF(D47=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(OR(D47=\"NON\",D47=\"\"),0,E47*VLOOKUP(U47,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Protecteurs contre les rongeurs pour les feuillus",null,{"$f":"IF(D48=\"NON\",0,IF(D48=\"\",0,D30+D32+D34))","v":0},0,null,null,null,"Clôture en d49?"]
[null,null,"Protecteurs contre les cervidés pour les feuillus",null,{"$f":"IF(OR(D49=\"NON\",D49=\"\"),0,IF(OR(D30=\"\",D32=\"\",D34=\"\"),0,IF(J49,D7,D30+D32+D34)))","v":0},0,null,null,null,{"$f":"NOT(ISERROR(SEARCH(\"Clôture\",D49)))","v":false}]
[null,null,"Autres"]
[null,null,"Main d'œuvre implantation","Type d'intervention ou non","Quantité","Coût total ($)",null,null,null,null,{"$f":"J4","v":"Modèle \"Extra Biomasse\" ou \"Arbustive\"?"}]
[null,null,"Sous-soleuse (loam)",null,{"$f":"IF(D52=\"NON\",0,IF(D52=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D52=\"NON\",D52=\"\"),0,E52*VLOOKUP(C52,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Travail de sol - primaire",null,{"$f":"IF(D53=\"NON\",0,IF(D53=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D53=\"NON\",D53=\"\"),0,E53*VLOOKUP(D53,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,null,"Travail de sol - secondaire",null,{"$f":"IF(D54=\"NON\",0,IF(D54=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D54=\"NON\",D54=\"\"),0,E54*VLOOKUP(D54,BDCouts,2,FALSE))","v":0}]
[null,null,"Déroulage pallis plastique ",null,{"$f":"IF(D55=\"NON\",0,IF(D55=\"\",0,E42+E43))","v":0},{"$f":"IF(OR(D55=\"NON\",D55=\"\"),0,E55*VLOOKUP(C55,BDCouts,2,FALSE))","v":0},null,null,null,"OUI",null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,null,"Pose paillis individuel",null,{"$f":"IF(D56=\"NON\",0,IF(D56=\"\",0,E44+E45))","v":0},{"$f":"IF(OR(D56=\"NON\",D56=\"\"),0,E56*VLOOKUP(C56,BDCouts,2,FALSE))","v":0},null,null,null,"NON","Manuel ds D12 et D14?",null,"brillon en D12 et D14?"]
[null,null,"Plantation d'arbustes",null,{"$f":"IF(D57=\"NON\",0,IF(D57=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(D57=\"\",0,IF(D57=\"NON\",0,SUM(L20:L24)))","v":0},null,null,null,null,"ou Manuel et rien en d12 et d14",null,"ou brillon et rien en D12 et D14"]
[null,null,"Plantation d'arbres",null,{"$f":"IF(D58=\"NON\",0,IF(D58=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(D58=\"\",0,IF(D58=\"NON\",0,SUM(L30:L40)))","v":0},null,null,null,"tous",{"$f":"OR(AND(J12,J14),M12)","v":false},null,{"$f":"OR(AND(K12,K14),N12)","v":false}]
[null,null,"Ensemencement",null,{"$f":"IF(D59=\"NON\",0,IF(D59=\"\",0,$D$7*D13/10000+$D$7*D15/10000))","v":0},{"$f":"IF(OR(D59=\"NON\",D59=\"\"),0,E59*VLOOKUP(D59,BDCouts,2,FALSE))","v":0},null,null,null,"NON","NON",null,"NON"]
[null,null,"Pose de collerette arbres",null,{"$f":"IF(D60=\"NON\",0,IF(D60=\"\",0,E47))","v":0},{"$f":"IF(OR(D60=\"NON\",D60=\"\"),0,E60*VLOOKUP(C60,BDCouts,2,FALSE))","v":0},null,null,null,"Semis manuel + incorporation","Semis manuel + incorporation",null,"Semoir à céréales conventionnel"]
[null,null,"Pose de collerette arbustres",null,{"$f":"IF(D61=\"NON\",0,IF(D61=\"\",0,E46))","v":0},{"$f":"IF(OR(D61=\"NON\",D61=\"\"),0,E61*VLOOKUP(C61,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir à céréales conventionnel",null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les rongeurs ",null,{"$f":"IF(D62=\"NON\",0,IF(D62=\"\",0,E48))","v":0},{"$f":"IF(OR(D62=\"NON\",D62=\"\"),0,E62*VLOOKUP(C62,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les cervidés",null,{"$f":"IF(D63=\"NON\",0,IF(D63=\"\",0,E49))","v":0},{"$f":"IF(OR(D63=\"NON\",D63=\"\"),0,E63*VLOOKUP(C63,BDCouts,2,FALSE))","v":0}]
[null,null,"Autres honoraires","Type d'intervention","Quantité (heures)","Coût total ($)"]
[null,null,"Planification"]
[null,null,"Attestation de conformité"]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Autres honoraires"]
[]
[null,null,"attestation de conformité",null,null,0]

{"sheet":"FraisEntretien(2)","index":10,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":true,"merged":[[0,2,0,3],[2,2,2,3],[70,1,70,2],[31,1,31,2],[39,1,39,2],[45,1,45,2],[52,2,52,3],[56,1,56,2],[64,1,64,2]]}
[null,null,"Entretien d'une bande riveraine"]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(2)'!D6=MenusD!$A$36,\"Extra_Miel\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$37,\"Prairie_Riveraine\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$38,\"Panic_Général\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$42,\"Trois_Services\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$39,\"Extra_Biomasse\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""},null,null,null,null,null,null,null,{"$f":"OR(K4,K5,K6)","v":false}]
[null,null,"Longueur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(2)'!D7","v":0},null,null,null,null,null,null,{"$f":"C3=\"Extra_Miel\"","v":false}]
[null,null,"Largeur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(2)'!D8","v":0},null,null,null,null,null,null,{"$f":"C3=\"Prairie_Riveraine\"","v":false}]
[null,null,"Superficie (hectares)",{"$f":"D4*D5/10000","v":0},null,null,null,null,null,null,{"$f":"C3=\"Panic_Général\"","v":false}]
[null,null,"Végétaux implantés","Nombre de végétaux du projet"]
[null,null,"Nombre de rangées d'arbustes",{"$f":"'ImplantBandesRiv(2)'!D17","v":0}]
[null,null,"Espacement entre les arbustes (mètres)",{"$f":"'ImplantBandesRiv(2)'!D18","v":0}]
[null,null,"Quantité totale d'arbustes",{"$f":"IF(D9=0,\"0\",D4/D9*D8)","v":"0"}]
[null,null,"Nombre de rangées d'arbres",{"$f":"'ImplantBandesRiv(2)'!D25","v":0}]
[null,null,"Espacement entre les arbres (mètres)",{"$f":"'ImplantBandesRiv(2)'!D26","v":0}]
[null,null,"Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(2)'!D30+'ImplantBandesRiv(2)'!D32+'ImplantBandesRiv(2)'!D34","v":0}]
[null,null,"Quantité totale de résineux",{"$f":"'ImplantBandesRiv(2)'!D36+'ImplantBandesRiv(2)'!D38+'ImplantBandesRiv(2)'!D40","v":0}]
[null,null,"Frais entretien",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Regarnis ($/bande/année)",null,null,{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(2)'!$F20+'ImplantBandesRiv(2)'!$F22+'ImplantBandesRiv(2)'!$F24+'ImplantBandesRiv(2)'!$F30+'ImplantBandesRiv(2)'!$F32+'ImplantBandesRiv(2)'!$F34+'ImplantBandesRiv(2)'!$F36+'ImplantBandesRiv(2)'!$F38+'ImplantBandesRiv(2)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(2)'!$F20+'ImplantBandesRiv(2)'!$F22+'ImplantBandesRiv(2)'!$F24+'ImplantBandesRiv(2)'!$F30+'ImplantBandesRiv(2)'!$F32+'ImplantBandesRiv(2)'!$F34+'ImplantBandesRiv(2)'!$F36+'ImplantBandesRiv(2)'!$F38+'ImplantBandesRiv(2)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(2)'!$F20+'ImplantBandesRiv(2)'!$F22+'ImplantBandesRiv(2)'!$F24+'ImplantBandesRiv(2)'!$F30+'ImplantBandesRiv(2)'!$F32+'ImplantBandesRiv(2)'!$F34+'ImplantBandesRiv(2)'!$F36+'ImplantBandesRiv(2)'!$F38+'ImplantBandesRiv(2)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(2)'!$F20+'ImplantBandesRiv(2)'!$F22+'ImplantBandesRiv(2)'!$F24+'ImplantBandesRiv(2)'!$F30+'ImplantBandesRiv(2)'!$F32+'ImplantBandesRiv(2)'!$F34+'ImplantBandesRiv(2)'!$F36+'ImplantBandesRiv(2)'!$F38+'ImplantBandesRiv(2)'!$F40)*0.1))","v":0}]
[null,null,"Débroussaillage ($/bande/année)",null,{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},0,0,0,null," (2 côtés de la ligne de plantation)",{"$f":"CONCATENATE(D17,K17)","v":" (2 côtés de la ligne de plantation)"},{"$f":"IF(D17=\"non\",0,VLOOKUP(L17,BDCouts,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,"Taille de formation des feuillus ($/bande/année)",null,null,{"$f":"IF($D$18=\"OUI\",$D$13*P18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*Q18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*R18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*S18,IF($D$18=\"NON\",0,0))","v":0},null,"Taille de formation",{"$f":"CONCATENATE($K18,\" \",F15)","v":"Taille de formation Année 2"},{"$f":"CONCATENATE($K18,\" \",G15)","v":"Taille de formation Année 3"},"Taille de formation Année 4","Taille de formation Année 5",{"$f":"VLOOKUP(L18,BDCouts,2,FALSE)","v":0.68888888888888899},{"$f":"VLOOKUP(M18,BDCouts,2,FALSE)","v":0.89444444444444449},{"$f":"VLOOKUP(N18,BDCouts,2,FALSE)","v":1.1333333333333333},{"$f":"VLOOKUP(O18,BDCouts,2,FALSE)","v":1.3388888888888888}]
[null,null,"Fauche ($/bande/année)",null,{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},0,0,0,null,{"$f":"CONCATENATE(C3,\"4\")","v":"4"},{"$f":"IF(D19=\"\",\"\",VLOOKUP($D19,BDCouts,2,FALSE))","v":""}]
[null,null,"Fauche et déchiquetage saules ($/bande/année)",null,null,null,{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},"",null,{"$f":"IF(D20=\"\",\"\",IF(D20=\"NON\",0,IF(D20=\"OUI\",VLOOKUP(O20,BDCouts,2,FALSE),\"\")))","v":""},{"$f":"CONCATENATE(C$3,\"5\")","v":"5"},"NON",{"$f":"IF($D5=3,1,IF($D5=5,2,0))*$D$4*$K20","v":{"$error":"#VALUE!"}},{"$f":"IF(D20=\"oui\",\"Fauche et déchiquetage à forfait\",\"\")","v":""}]
[null,null,"Autres honoraires",null,null,null,null,null,null,null,null,null,"Billy Goat"]
[null,null,"État des lieux ($/an)",null,null,null,null,null,null,null,null,null,"Manuel/Weed Eater"]
[null,null,"Attestation de conformité ($/an)"]
[null,null,"Autres ($/an)"]
[]
[null,null,"TOTAL",null,{"$f":"IF($D$4=0,0,E16+E17+E18+E19+E20+E22+E23+E24)","v":0},{"$f":"IF($D$4=0,0,F16+F17+F18+F19+F20+F22+F23+F24)","v":0},{"$f":"IF($D$4=0,0,G16+G17+G18+G19+IF(G20=\"\",0,G20)+G22+G23+G24)","v":0},{"$f":"IF($D$4=0,0,H16+H17+H18+H19+IF(H20=\"\",0,H20)+H22+H23+H24)","v":0},{"$f":"IF($D$4=0,0,I16+I17+I18+I19+IF(I20=\"\",0,I20)+I22+I23+I24)","v":0}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"FraisCulture(2)","index":11,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,2,0,4],[20,1,20,2],[38,1,38,2]]}
[null,null,"Culture en moins dans la bande riveraine"]
[null,null,{"$f":"IF('ImplantBandesRiv(2)'!D6=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(2)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,null,"Donnée de culture (Régie conventionnelle)","Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Montérégie 2018","Montérégie 2018","Montérégie 2018","Montérégie 2018","Montérégie 2018"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D12-D14","v":0},{"$f":"E12-E14","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D16*'ImplantBandesRiv(2)'!$D$9","v":0},{"$f":"E16*'ImplantBandesRiv(2)'!$D$9","v":0},{"$f":"F16*'ImplantBandesRiv(2)'!$D$9","v":0},{"$f":"G16*'ImplantBandesRiv(2)'!$D$9","v":0},{"$f":"H16*'ImplantBandesRiv(2)'!$D$9","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(2)'!D69=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(2)'!D69=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(2)'!D69=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(2)'!D69=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(2)'!D69=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(2)'!D69=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(2)'!D69=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(2)'!D69=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D30-D32","v":0},{"$f":"E30-E32","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D34*'ImplantBandesRiv(2)'!$D$72","v":0},{"$f":"E34*'ImplantBandesRiv(2)'!$D$72","v":0},{"$f":"F34*'ImplantBandesRiv(2)'!$D$72","v":0},{"$f":"G34*'ImplantBandesRiv(2)'!$D$72","v":0},{"$f":"H34*'ImplantBandesRiv(2)'!$D$72","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(2)'!#REF!=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":{"$error":"#REF!"}}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D48-D50","v":0},{"$f":"E48-E50","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"E52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"F52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"G52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"H52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"MontageFinancier(2)","index":12,"n_rows":37,"n_cols":41,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,34,2,34],[1,35,2,35],[0,32,2,32],[0,33,2,33],[0,34,0,35],[0,36,2,36],[0,40,2,40],[0,10,0,11],[0,12,2,12],[0,16,2,16],[0,17,2,17],[0,18,0,19],[1,10,2,10],[1,11,2,11],[1,18,2,18],[1,19,2,19],[0,25,2,25],[0,26,0,27],[0,28,2,28],[1,26,2,26],[1,27,2,27],[0,0,2,0],[0,1,2,1],[0,2,0,3],[0,4,2,4],[0,8,2,8],[0,9,2,9],[1,2,2,2],[1,3,2,3],[0,20,2,20],[0,24,2,24]]}
["Poste de dépenses","Coûts réels année 1","Prime-Vert",null,"Dépassement","Autre bailleur de fonds 1","Autre bailleur de fonds 2","Autre bailleur de fonds 3","Montant à débourser ","Coûts réels année 2","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 3","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 4","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 5","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser "]
[null,null,"Coûts admissibles mesure 4300 HBV et biodiversité","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n"]
[null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention"]
["IMPLANTATION"]
["Honoraires planification",{"$f":"'ImplantBandesRiv(2)'!$F65","v":0},{"$f":"MIN('ImplantBandesRiv(2)'!$F65+0,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B5,C5)","v":0},{"$f":"B5-D5","v":0},null,null,null,{"$f":"E5-SUM(F5:H5)","v":0},null,null,null,null,null,null,null,{"$f":"M5-SUM(N5:P5)","v":0},null,null,null,null,null,null,null,{"$f":"U5-SUM(V5:X5)","v":0},null,null,null,null,null,null,null,{"$f":"AC5-SUM(AD5:AF5)","v":0},null,null,null,null,null,null,null,{"$f":"AK5-SUM(AL5:AN5)","v":0}]
["Achat de plants d'arbres et arbustesa",{"$f":"SUMIFS('ImplantBandesRiv(2)'!$F$20:$F$24,'ImplantBandesRiv(2)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(2)'!$E$20:$E$24,\"<>\")+SUM('ImplantBandesRiv(2)'!$F$30:$F$40)","v":0},{"$f":"IF(OR('ImplantBandesRiv(2)'!D30=\"\",'ImplantBandesRiv(2)'!D32=\"\",'ImplantBandesRiv(2)'!D34=\"\",'ImplantBandesRiv(2)'!D36=\"\",'ImplantBandesRiv(2)'!D38=\"\",'ImplantBandesRiv(2)'!D40=\"\"),0,8*(SUMIFS('ImplantBandesRiv(2)'!$D$20:$D$24,'ImplantBandesRiv(2)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(2)'!$F$20:$F$24,\"<>x\")+SUM('ImplantBandesRiv(2)'!$D$30+'ImplantBandesRiv(2)'!$D$32+'ImplantBandesRiv(2)'!$D$34+'ImplantBandesRiv(2)'!$D$36+'ImplantBandesRiv(2)'!$D$38+'ImplantBandesRiv(2)'!$D$40)))","v":0},0,{"$f":"B6-D6","v":0},null,null,null,{"$f":"E6-SUM(F6:H6)","v":0},null,null,null,null,null,null,null,{"$f":"M6-SUM(N6:P6)","v":0},null,null,null,null,null,null,null,{"$f":"U6-SUM(V6:X6)","v":0},null,null,null,null,null,null,null,{"$f":"AC6-SUM(AD6:AF6)","v":0},null,null,null,null,null,null,null,{"$f":"AK6-SUM(AL6:AN6)","v":0}]
["Achat de boutures ",{"$f":"SUMIFS('ImplantBandesRiv(2)'!$F$20:$F$24,'ImplantBandesRiv(2)'!$E$20:$E$24,\"=Bouture (FA)\")","v":0},{"$f":"1.5*(SUMIFS('ImplantBandesRiv(2)'!$D$20:$D$24,'ImplantBandesRiv(2)'!$E$20:$E$24,\"=Bouture (FA)\",'ImplantBandesRiv(2)'!$F$20:$F$24,\"<>x\"))","v":0},0,{"$f":"B7-D7","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de semences indigènes",{"$f":"SUM('ImplantBandesRiv(2)'!$F$12:$F$14)","v":0},{"$f":"250*(SUM('ImplantBandesRiv(2)'!E12:'ImplantBandesRiv(2)'!E14))","v":0},0,{"$f":"B8-D8","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(2)'!$F$49","v":0},{"$f":"6.5*'ImplantBandesRiv(2)'!E49","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(2)'!$F$48","v":0},{"$f":"'ImplantBandesRiv(2)'!F48*1","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre implantation : préparation du terrain, plantation, pose des protecteurs, achat et pose du paillis",{"$f":"SUM('ImplantBandesRiv(2)'!$F$52:$F$63)-'ImplantBandesRiv(2)'!$F$59+SUM('ImplantBandesRiv(2)'!$F$42:$F$47)","v":0},{"$f":"(SUM('ImplantBandesRiv(2)'!$F$52:$F$63)-'ImplantBandesRiv(2)'!$F$59+SUM('ImplantBandesRiv(2)'!$F$42:$F$47))*2.15","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre ensemencement",{"$f":"'ImplantBandesRiv(2)'!$F$59","v":0},{"$f":"3*(('ImplantBandesRiv(2)'!D7*'ImplantBandesRiv(2)'!D13)+('ImplantBandesRiv(2)'!D7*'ImplantBandesRiv(2)'!D15))","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Honoraires Attestation de conformité",{"$f":"'ImplantBandesRiv(2)'!$F$66","v":0},{"$f":"MIN(350,SUM(C5:C12)*0.5)","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["ENTRETIEN"]
["Honoraires état des lieux",{"$f":"SUM('FraisEntretien(2)'!$E$22)","v":0},{"$f":"MIN(B15,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B15,C15)","v":0},{"$f":"B15-D15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(2)'!$F22)","v":0},{"$f":"MIN(J15,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J15,K15)","v":0},{"$f":"J15-L15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(2)'!$G22)","v":0},{"$f":"MIN(R15,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R15,S15)","v":0},{"$f":"R15-T15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(2)'!$H22)","v":0},{"$f":"MIN(Z15,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z15,AA15)","v":0},{"$f":"Z15-AB15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(2)'!$H22)","v":0},{"$f":"MIN(AH15,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH15,AI15)","v":0},{"$f":"AH15-AJ15","v":0},null,null,null,0]
["Achat d'arbres pour regarnirb",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(2)'!F16","v":0},{"$f":"IF(OR('ImplantBandesRiv(2)'!D30=\"\",'ImplantBandesRiv(2)'!D32=\"\",'ImplantBandesRiv(2)'!D34=\"\",'ImplantBandesRiv(2)'!D36=\"\",'ImplantBandesRiv(2)'!D38=\"\",'ImplantBandesRiv(2)'!D40=\"\"),\"\",MIN(25*0.1*('ImplantBandesRiv(2)'!$D30+'ImplantBandesRiv(2)'!$D32+'ImplantBandesRiv(2)'!$D34+'ImplantBandesRiv(2)'!$D36+'ImplantBandesRiv(2)'!$D38+'ImplantBandesRiv(2)'!$D40),1000))","v":0},{"$f":"IF(K16=\"\",\"\",IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J16,K16))","v":0},{"$f":"J16-L16","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!G16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(2)'!$D30+'ImplantBandesRiv(2)'!$D32+'ImplantBandesRiv(2)'!$D34+'ImplantBandesRiv(2)'!$D36+'ImplantBandesRiv(2)'!$D38+'ImplantBandesRiv(2)'!$D40),1000)","v":0},{"$f":"IF(S16=\"\",\"\",IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R16,S16))","v":0},{"$f":"R16-T16","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!H16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(2)'!$D30+'ImplantBandesRiv(2)'!$D32+'ImplantBandesRiv(2)'!$D34+'ImplantBandesRiv(2)'!$D36+'ImplantBandesRiv(2)'!$D38+'ImplantBandesRiv(2)'!$D40),1000)","v":0},{"$f":"IF(AA16=\"\",\"\",IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z16,AA16))","v":0},{"$f":"Z16-AB16","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!I16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(2)'!$D30+'ImplantBandesRiv(2)'!$D32+'ImplantBandesRiv(2)'!$D34+'ImplantBandesRiv(2)'!$D36+'ImplantBandesRiv(2)'!$D38+'ImplantBandesRiv(2)'!$D40),1000)","v":0},{"$f":"IF(AI16=\"\",\"\",IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH16,AI16))","v":0},{"$f":"AH16-AJ16","v":0},null,null,null,0]
["Débroussaillage",{"$f":"'FraisEntretien(2)'!$E$17","v":0},null,null,{"$f":"B17","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!F17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(2)'!G17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(2)'!H17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(2)'!I17","v":0},null,null,null,null,null,null,0]
["Fauche herbacées et Panic",{"$f":"'FraisEntretien(2)'!$E$19","v":0},null,null,{"$f":"B18","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!F19","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(2)'!G19=\"\",0,'FraisEntretien(2)'!G19)+IF('FraisEntretien(2)'!G20=\"\",0,'FraisEntretien(2)'!G20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(2)'!H19=\"\",0,'FraisEntretien(2)'!H19)+IF('FraisEntretien(2)'!H20=\"\",0,'FraisEntretien(2)'!H20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(2)'!I19=\"\",0,'FraisEntretien(2)'!I19)+IF('FraisEntretien(2)'!I20=\"\",0,'FraisEntretien(2)'!I20)","v":0},null,null,null,null,null,null,0]
["Taille de formation des feuillus",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(2)'!F18","v":0},{"$f":"IF(IF('ImplantBandesRiv(2)'!$D35=\"\",0,'ImplantBandesRiv(2)'!$D35)+IF('ImplantBandesRiv(2)'!$D37=\"\",0,'ImplantBandesRiv(2)'!$D37)+IF('ImplantBandesRiv(2)'!$D39=\"\",0,'ImplantBandesRiv(2)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(2)'!$D25*'ImplantBandesRiv(2)'!$D7","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J19:K19)","v":0},{"$f":"J19-L19","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!G18","v":0},{"$f":"IF(IF('ImplantBandesRiv(2)'!$D35=\"\",0,'ImplantBandesRiv(2)'!$D35)+IF('ImplantBandesRiv(2)'!$D37=\"\",0,'ImplantBandesRiv(2)'!$D37)+IF('ImplantBandesRiv(2)'!$D39=\"\",0,'ImplantBandesRiv(2)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(2)'!$D25*'ImplantBandesRiv(2)'!$D7","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R19:S19)","v":0},{"$f":"R19-T19","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!H18","v":0},{"$f":"IF(IF('ImplantBandesRiv(2)'!$D35=\"\",0,'ImplantBandesRiv(2)'!$D35)+IF('ImplantBandesRiv(2)'!$D37=\"\",0,'ImplantBandesRiv(2)'!$D37)+IF('ImplantBandesRiv(2)'!$D39=\"\",0,'ImplantBandesRiv(2)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(2)'!$D25*'ImplantBandesRiv(2)'!$D7","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z19,AA19)","v":0},{"$f":"Z19-AB19","v":0},null,null,null,0,{"$f":"'FraisEntretien(2)'!I18","v":0},{"$f":"IF(IF('ImplantBandesRiv(2)'!$D35=\"\",0,'ImplantBandesRiv(2)'!$D35)+IF('ImplantBandesRiv(2)'!$D37=\"\",0,'ImplantBandesRiv(2)'!$D37)+IF('ImplantBandesRiv(2)'!$D39=\"\",0,'ImplantBandesRiv(2)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(2)'!$D25*'ImplantBandesRiv(2)'!$D7","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH19,AI19)","v":0},{"$f":"AH19-AJ19","v":0},null,null,null,0]
["Honoraires Attestation de conformité + Autres",null,null,null,null,null,null,null,null,{"$f":"SUM('FraisEntretien(2)'!F23:'FraisEntretien(2)'!F24)","v":0},{"$f":"MIN(SUM(K15:K19)/2,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J20:K20)","v":0},{"$f":"J20-L20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(2)'!G23,'FraisEntretien(2)'!G24)","v":0},{"$f":"MIN(SUM(S15:S19)/2,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R20:S20)","v":0},0,null,null,null,0,{"$f":"SUM('FraisEntretien(2)'!H23,'FraisEntretien(2)'!H24)","v":0},{"$f":"MIN(SUM(AA15:AA19)/2,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z20,AA20)","v":0},{"$f":"Z20-AB20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(2)'!I23,'FraisEntretien(2)'!I24)","v":0},{"$f":"MIN(SUM(AI15:AI19)/2,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH20,AI20)","v":0},{"$f":"AH20-AJ20","v":0},null,null,null,0]
["Total",{"$f":"SUM(B5:B20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N20)","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]
["aLa proportion d’arbres et d’arbustes fruitiers indigènes à vocation commerciale ne doit pas dépasser 50 % du nombre de végétaux prévus à l’implantation. "]
["bSi la trouée mesure plus de 30m de long, le coût maximal admissible est de 8$/arbre au lieu de 25$/arbre. Admissibile si mortalité des arbres entre 10 et 50%. Pas de subvention pour le remplacement d'arbuste."]
["cAide financière 70% des coûts admissibles et 90% pour les entreprises en production biologique, de la relève ou en démarrage, ou dans un projet collectif."]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir des onglets sources Implantation et Entretien"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
["Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
["A reporter dans l'onglet synthèse, pour chacune des 5 années :"]
["Coûts réels : B21"]
["Coûts réels/m : B21/onglet implantationB26"]
["Montant de subvention total : par ex. D21+F21+G21+H21 pour année 1"]
["Montant à débourser : par ex. I21 pour année 1"]
[null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]

{"sheet":"Synthese(2)","index":13,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,1,0,4]]}
[null,"Synthèse: Implantation et Entretien d'une bande riveraine"]
[]
[null,null,"Année 1","Année 2","Année 3","Année 4","Année 5",null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Implantation","Entretien","Entretien","Entretien","Entretien"]
[null,"Coût réels de la bande riveraine",{"$f":"'MontageFinancier(2)'!B21","v":0},{"$f":"'MontageFinancier(2)'!J21","v":0},{"$f":"'MontageFinancier(2)'!R21","v":0},{"$f":"'MontageFinancier(2)'!Z21","v":0},{"$f":"'MontageFinancier(2)'!AH21","v":0},null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,"Coût réels de la bande riveraine/m",{"$f":"IF('ImplantBandesRiv(2)'!$D7=\"\",0,'MontageFinancier(2)'!B21/('ImplantBandesRiv(2)'!$D7+'ImplantBandesRiv(2)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(2)'!$D7=\"\",0,'MontageFinancier(2)'!J21/('ImplantBandesRiv(2)'!$D7+'ImplantBandesRiv(2)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(2)'!$D7=\"\",0,'MontageFinancier(2)'!R21/('ImplantBandesRiv(2)'!$D7+'ImplantBandesRiv(2)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(2)'!$D7=\"\",0,'MontageFinancier(2)'!Z21/('ImplantBandesRiv(2)'!$D7+'ImplantBandesRiv(2)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(2)'!$D7=\"\",0,'MontageFinancier(2)'!AH21/('ImplantBandesRiv(2)'!$D7+'ImplantBandesRiv(2)'!$D70))","v":0}]
[null,"Montant de subvention total",{"$f":"'MontageFinancier(2)'!D21+'MontageFinancier(2)'!F21+'MontageFinancier(2)'!G21+'MontageFinancier(2)'!H21","v":0},{"$f":"'MontageFinancier(2)'!L21+'MontageFinancier(2)'!N21+'MontageFinancier(2)'!O21+'MontageFinancier(2)'!P21","v":0},{"$f":"'MontageFinancier(2)'!T21+'MontageFinancier(2)'!V21+'MontageFinancier(2)'!W21+'MontageFinancier(2)'!X21","v":0},{"$f":"'MontageFinancier(2)'!AB21+'MontageFinancier(2)'!AD21+'MontageFinancier(2)'!AE21+'MontageFinancier(2)'!AF21","v":0},{"$f":"'MontageFinancier(2)'!AJ21+'MontageFinancier(2)'!AL21+'MontageFinancier(2)'!AM21+'MontageFinancier(2)'!AN21","v":0}]
[null,"Montant à débourser",{"$f":"C5-C7","v":0},{"$f":"D5-D7","v":0},{"$f":"E5-E7","v":0},0,0]
[null,"Revenus en moins dans les cultures",{"$f":"'FraisCulture(2)'!D12*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!D30*'ImplantBandesRiv(2)'!D72","v":0},{"$f":"'FraisCulture(2)'!E12*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!E30*'ImplantBandesRiv(2)'!E72","v":0},{"$f":"'FraisCulture(2)'!F12*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!F30*'ImplantBandesRiv(2)'!F72","v":0},{"$f":"'FraisCulture(2)'!G12*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!G30*'ImplantBandesRiv(2)'!G72","v":0},{"$f":"'FraisCulture(2)'!H12*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!H30*'ImplantBandesRiv(2)'!H72","v":0}]
[null,"Dépenses en moins dans les cultures",{"$f":"'FraisCulture(2)'!D14*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!D32*'ImplantBandesRiv(2)'!D72","v":0},{"$f":"'FraisCulture(2)'!E14*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!E32*'ImplantBandesRiv(2)'!E72","v":0},{"$f":"'FraisCulture(2)'!F14*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!F32*'ImplantBandesRiv(2)'!F72","v":0},{"$f":"'FraisCulture(2)'!G14*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!G32*'ImplantBandesRiv(2)'!G72","v":0},{"$f":"'FraisCulture(2)'!H14*'ImplantBandesRiv(2)'!D9+'FraisCulture(2)'!H32*'ImplantBandesRiv(2)'!H72","v":0},null,null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,"Marge Nette du projet bande riveraine",{"$f":"-C8-C9+C10","v":0},{"$f":"-D8-D9+D10","v":0},0,0,0]
[]
[null,"Marge Nette du projet                                           bande riveraine sur 5 ans",{"$f":"(C11+D11+E11+F11+G11)","v":0}]
[]
[null,"Marge Nette du projet bande riveraine sur 4 ans HORS IMPLANTATION",{"$f":"(D11+E11+F11+G11)","v":0}]

{"sheet":"ProjetParFerme(2)","index":14,"n_rows":48,"n_cols":2,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,2,1],[38,0,38,1],[0,0,0,1]]}
["Projet par ferme"]
["Nom du producteur :","Total"]
[]
["Type de bande riveraine",{"$f":"'ImplantBandesRiv(2)'!D6","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles"}]
["Longueur (mètres)",{"$f":"'ImplantBandesRiv(2)'!D7","v":0}]
["Largeur (mètres)",{"$f":"'ImplantBandesRiv(2)'!D8","v":0}]
["Quantité totale d'arbustes",{"$f":"'ImplantBandesRiv(2)'!D20+'ImplantBandesRiv(2)'!D22+'ImplantBandesRiv(2)'!D24","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Espèce 9"]
["Espèce 10"]
["Espèce 11"]
["Espèce 12"]
["Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(2)'!D30+'ImplantBandesRiv(2)'!D32+'ImplantBandesRiv(2)'!D34","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Quantité totale de résineux",{"$f":"'ImplantBandesRiv(2)'!D36+'ImplantBandesRiv(2)'!D38+'ImplantBandesRiv(2)'!D40","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Superficie ensemencée (m2)",{"$f":"'ImplantBandesRiv(2)'!D13*'ImplantBandesRiv(2)'!D7+'ImplantBandesRiv(2)'!D15*'ImplantBandesRiv(2)'!D7","v":0}]
["Quantité totale de plantes herbacées (kg)",{"$f":"'ImplantBandesRiv(2)'!E12+'ImplantBandesRiv(2)'!E14","v":0}]
[{"$f":"IF('ImplantBandesRiv(2)'!D12=\"\",\"Mélange de plantes herbacées 1\",'ImplantBandesRiv(2)'!D12)","v":"Mélange de plantes herbacées 1"},{"$f":"'ImplantBandesRiv(2)'!E12","v":0}]
[{"$f":"IF('ImplantBandesRiv(2)'!D14=\"\",\"Mélange de plantes herbacées 2\",'ImplantBandesRiv(2)'!D14)","v":"Mélange de plantes herbacées 2"},{"$f":"'ImplantBandesRiv(2)'!E14","v":0}]
["Fournitures"]
["Paillis de plastique (mètres)",{"$f":"'ImplantBandesRiv(2)'!E42+'ImplantBandesRiv(2)'!E43","v":0}]
["Paillis individuels",{"$f":"'ImplantBandesRiv(2)'!E44+'ImplantBandesRiv(2)'!E45","v":0}]
["Colerettes ",{"$f":"'ImplantBandesRiv(2)'!E46+'ImplantBandesRiv(2)'!E47","v":0}]
["Protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(2)'!E48","v":0}]
["Protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(2)'!E49","v":0}]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]

{"sheet":"ImplantBandesRiv(3)","index":15,"n_rows":133,"n_cols":21,"rows_kept":133,"cut":false,"hidden":true,"merged":[[1,2,1,3],[3,2,3,3],[12,12,15,12],[12,13,15,13]]}
[null,null,null,null,null,null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"? Ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Arborescente\" ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Trois Services\" ou \"Personalisée\"","modèle arbustive?"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio Pré-fleuri - Brillion"]
[null,null,"Implantation d'une bande riveraine",null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"?","modèle \"arborescente\"?",null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie biodiversité sols médium - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie restauration sols médium - manuel"]
[null,null,"Modèle de bande riveraine choisi","Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles",null,null,null,null,null,{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\")","v":false},{"$f":"(D6=\"Arborescente\")","v":false},{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Arborescente\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"D6=\"Arbustive\"","v":false},null,null,null,null,"Gloco Herbio® Prairie indigène sols medium - manuel"]
[null,null,"Longueur de bande riveraine (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie indigène sols humides - manuel"]
[null,null,"Largeur de bande riveraine (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie indigène pionnier - manuel"]
[null,null,"Superficie",{"$f":"D7*D8/10000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Plantes mellifères vivaces  - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Ultra-pollinisation - manuel"]
[null,null,"Choix de la semence","Type de semences ","Quantité nécessaire (kg)","Coût total ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Ultra-pollinisation argile - manuel"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D12=\"\",0,$D7*D13/10000*VLOOKUP(D12,BDCouts,6,FALSE))","v":0},{"$f":"IF(D12=\"\",0,E12/VLOOKUP(D12,BDCouts,6,FALSE)*VLOOKUP(D12,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D12)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D12)))","v":false},{"$f":"D12=\"\"","v":true},{"$f":"OR(AND(J12,$L14),AND(J14,$L12))","v":false},{"$f":"OR(AND(K12,$L14),AND(K14,$L12))","v":false},null,null,null,null,null,"Indigo Pionnier - manuel",{"$f":"CONCATENATE(type_mod,2)","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles2"}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,"manuel","Brillion","rien","un des 2 manuel et l'autre vide","un des 2 Brillon et l'autre vide",null,null,null,null,null,"Indigo Argile - manuel"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D14=\"\",0,$D7*D15/10000*VLOOKUP(D14,BDCouts,6,FALSE))","v":0},{"$f":"IF(D14=\"\",0,E14/VLOOKUP(D14,BDCouts,6,FALSE)*VLOOKUP(D14,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D14)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D14)))","v":false},{"$f":"D14=\"\"","v":true},null,null,null,null,null,null,null,"Rustique Renature riverain avec fleurs - manuel"]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature sol argileux - manuel"]
[null,null,"Choix du type de végétaux","Nombre de végétaux du projet","Format des végétaux","Coût total ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - manuel (pollinisateurs)"]
[null,null,"Nombre de rangées d'arbustes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélanges de semences prairie (semis mécanique, Brillion)"]
[null,null,"Espacement entre les arbustes (mètres)",null,{"$f":"IF(AND($D$17=\"\",D18=\"\"),\"\",IF(AND($D$17=0,D18<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Brillion"]
[null,null,"Proportion d'arbustes de format #1",{"$f":"IF(OR(D17=\"\",D17=0),\"\",1-D21-D23)","v":""},{"$f":"IF(AND($D$17=\"\",D19=\"\"),\"\",IF(AND($D$17=0,D19<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,"arbustres","couts unit.M.O.","Frais M.O.","(FA)",null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Brillion"]
[null,null,"Quantité d'arbustes #1",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D19,0))","v":0},null,{"$f":"IF(E20=\"\",0,D20*VLOOKUP(E20,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E20,M20))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J20,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E20=\"\",0,D20*K20)","v":0},{"$f":"SEARCH(M$19,E20)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Brillion","FA"]
[null,null,"Proportion d'arbustes #2",null,{"$f":"IF(AND($D$17=\"\",D21=\"\"),\"\",IF(AND($D$17=0,D21<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Brillion"]
[null,null,"Quantité d'arbustes #2",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D21,0))","v":0},null,{"$f":"IF(E22=\"\",0,D22*VLOOKUP(E22,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E22,M22))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J22,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E22=\"\",0,D22*K22)","v":0},{"$f":"SEARCH(M$19,E22)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Indigo Stabilisation indigène - Brillion","FA"]
[null,null,"Proportion d'arbustes #3",null,{"$f":"IF(AND($D$17=\"\",D23=\"\"),\"\",IF(AND($D$17=0,D23<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Brillion"]
[null,null,"Quantité d'arbustes #3",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D23,0))","v":0},null,{"$f":"IF(E24=\"\",0,D24*VLOOKUP(E24,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E24,M24))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J24,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E24=\"\",0,D24*K24)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,"Rustique Renature riverain - Brillion","FA"]
[null,null,"Nombre de rangées d'arbres",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Brillion"]
[null,null,"Espacement entre les arbres (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Brillion"]
[null,null,"Proportion de résineux vs feuillus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion (prairie)"]
[null,null,"Proportion feuillus totale",{"$f":"IF(D27=\"\",\"\",IF(D27=1,0,IF(D27=0,1,1-D27)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion"]
[null,null,"Proportion de feuillus #1",{"$f":"IF(D27=\"\",\"\",IF(D27=1,\"\",IF(D27=0,IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1)))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAF)",null,null,null,null,null,null,"Mélanges de semences prairie (semis manuel, à la volée)"]
[null,null,"Quantité de feuillus #1",{"$f":"IF(OR(D27=1,D29=\"\"),0,IF(OR(D$27=\"\",D$26=\"\",D$25=\"\"),0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D29,0)))","v":0},null,{"$f":"IF(E30=\"\",0,D30*VLOOKUP(E30,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E30,M30))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J30,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E30=\"\",0,D30*K30)","v":0},{"$f":"SEARCH(M$29,E30)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Manuel","FAF"]
[null,null,"Proportion de feuillus #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Manuel"]
[null,null,"Quantité de feuillus #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D27=1,0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D31,0))))","v":0},null,{"$f":"IF(E32=\"\",0,D32*VLOOKUP(E32,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E32,M32))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J32,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E32=\"\",0,D32*K32)","v":0},{"$f":"SEARCH(M$29,E32)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Manuel","FAF"]
[null,null,"Proportion de feuillus #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Manuel"]
[null,null,"Quantité de feuillus #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D33,0)))","v":0},null,{"$f":"IF(E34=\"\",0,D34*VLOOKUP(E34,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E34,M34))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J34,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E34=\"\",0,D34*K34)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,"Indigo Stabilisation indigène - Manuel","FAF"]
[null,null,"Proportion de résineux #1",{"$f":"IF(D$27=\"\",\"\",IF(D27=1,IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1),IF(D27=0,\"\",IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAR)",null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Manuel"]
[null,null,"Quantité de résineux #1",{"$f":"IF(OR(D25=\"\",D26=\"\",D27=\"\",D35=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D35,0)))","v":0},null,{"$f":"IF(E36=\"\",0,D36*VLOOKUP(E36,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E36,SEARCH(\"(\",E36)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J36,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(D36=0,0,D36*K36)","v":0},{"$f":"SEARCH(M$35,E36)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Rustique Renature riverain - Manuel","FAR"]
[null,null,"Proportion de résineux #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Manuel"]
[null,null,"Quantité de résineux #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D37,0)))","v":0},null,{"$f":"IF(E38=\"\",0,D38*VLOOKUP(E38,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E38,SEARCH(\"(\",E38)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J38,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$f":"SEARCH(M$35,E38)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Manuel","FAR"]
[null,null,"Proportion de résineux #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Manuel (prairie)"]
[null,null,"Quantité de résineux #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D39,0)))","v":0},null,{"$f":"IF(E40=\"\",0,D40*VLOOKUP(E40,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E40,SEARCH(\"(\",E40)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J40,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,null,null,null,null,null,"Mil et luzerne - Manuel","FAR"]
[null,null,"Choix des fournitures","Type de fournitures inclus ou non","Quantité","Coût total ($)",null,null,null,"D42 et D43=0",null,"Paillis en D42 ou D43)",null,null,null,null,null,null,null,"Panic érigé"]
[null,null,"Paillis de plastique arbustes",null,{"$f":"IF(D42=\"NON\",0,IF(D42=\"\",0,IF(D42=\"Copeaux de bois\",D17*$D$7,IF(D42=\"Paillis biodégradable BIO360 (20microns)\",D17*$D$7,IF(D42=\"Paillis plastique noir embossé (58microns)\",D17*$D$7)))))","v":0},{"$f":"IF(OR(D42=\"NON\",D42=\"\"),0,E42*VLOOKUP(D42,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"IF(AND(D42=0,D43=0),TRUE,FALSE)","v":true},{"$f":"AND(N$6,J42)","v":false},{"$f":"LEFT(D42,7)=\"Paillis\"","v":false},null,null,null,null,null,null,null,"Panic érigé Cave in Rock"]
[null,null,"Paillis de plastique arbres",null,{"$f":"IF(D43=\"NON\",0,IF(D43=\"\",0,IF(D43=\"Copeaux de bois\",D25*$D$7,IF(D43=\"Paillis biodégradable BIO360 (20microns)\",D25*$D$7,IF(D43=\"Paillis plastique noir embossé (58microns)\",D25*$D$7)))))","v":0},0,null,null,null,"D44 et D45 = 0",null,{"$f":"LEFT(D43,7)=\"Paillis\"","v":false}]
[null,null,"Paillis individuel arbustes",null,{"$f":"IF(D44=\"NON\",0,IF(D44=\"\",0,D20+D22+D24))","v":0},0,null,null,null,{"$f":"IF(AND(D44=\"NON\",D45=\"NON\"),TRUE,FALSE)","v":false},{"$f":"AND(N$6,J44)","v":false},{"$f":"OR(L42,L43)","v":false}]
[null,null,"Paillis individuel arbres",null,{"$f":"IF(D45=\"NON\",0,IF(D45=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},0]
[null,null,"Collerette arbustes",null,{"$f":"IF(D46=\"NON\",0,IF(D46=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(OR(D46=\"NON\",D46=\"\"),0,E46*VLOOKUP(U46,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Collerette arbres",null,{"$f":"IF(D47=\"NON\",0,IF(D47=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(OR(D47=\"NON\",D47=\"\"),0,E47*VLOOKUP(U47,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Protecteurs contre les rongeurs pour les feuillus",null,{"$f":"IF(D48=\"NON\",0,IF(D48=\"\",0,D30+D32+D34))","v":0},0,null,null,null,"Clôture en d49?"]
[null,null,"Protecteurs contre les cervidés pour les feuillus",null,{"$f":"IF(OR(D49=\"NON\",D49=\"\"),0,IF(OR(D30=\"\",D32=\"\",D34=\"\"),0,IF(J49,D7,D30+D32+D34)))","v":0},0,null,null,null,{"$f":"NOT(ISERROR(SEARCH(\"Clôture\",D49)))","v":false}]
[null,null,"Autres"]
[null,null,"Main d'œuvre implantation","Type d'intervention ou non","Quantité","Coût total ($)",null,null,null,null,{"$f":"J4","v":"Modèle \"Extra Biomasse\" ou \"Arbustive\"?"}]
[null,null,"Sous-soleuse (loam)",null,{"$f":"IF(D52=\"NON\",0,IF(D52=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D52=\"NON\",D52=\"\"),0,E52*VLOOKUP(C52,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Travail de sol - primaire",null,{"$f":"IF(D53=\"NON\",0,IF(D53=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D53=\"NON\",D53=\"\"),0,E53*VLOOKUP(D53,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,null,"Travail de sol - secondaire",null,{"$f":"IF(D54=\"NON\",0,IF(D54=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D54=\"NON\",D54=\"\"),0,E54*VLOOKUP(D54,BDCouts,2,FALSE))","v":0}]
[null,null,"Déroulage pallis plastique ",null,{"$f":"IF(D55=\"NON\",0,IF(D55=\"\",0,E42+E43))","v":0},{"$f":"IF(OR(D55=\"NON\",D55=\"\"),0,E55*VLOOKUP(C55,BDCouts,2,FALSE))","v":0},null,null,null,"OUI",null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,null,"Pose paillis individuel",null,{"$f":"IF(D56=\"NON\",0,IF(D56=\"\",0,E44+E45))","v":0},{"$f":"IF(OR(D56=\"NON\",D56=\"\"),0,E56*VLOOKUP(C56,BDCouts,2,FALSE))","v":0},null,null,null,"NON","Manuel ds D12 et D14?",null,"brillon en D12 et D14?"]
[null,null,"Plantation d'arbustes",null,{"$f":"IF(D57=\"NON\",0,IF(D57=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(D57=\"\",0,IF(D57=\"NON\",0,SUM(L20:L24)))","v":0},null,null,null,null,"ou Manuel et rien en d12 et d14",null,"ou brillon et rien en D12 et D14"]
[null,null,"Plantation d'arbres",null,{"$f":"IF(D58=\"NON\",0,IF(D58=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(D58=\"\",0,IF(D58=\"NON\",0,SUM(L30:L40)))","v":0},null,null,null,"tous",{"$f":"OR(AND(J12,J14),M12)","v":false},null,{"$f":"OR(AND(K12,K14),N12)","v":false}]
[null,null,"Ensemencement",null,{"$f":"IF(D59=\"NON\",0,IF(D59=\"\",0,$D$7*D13/10000+$D$7*D15/10000))","v":0},{"$f":"IF(OR(D59=\"NON\",D59=\"\"),0,E59*VLOOKUP(D59,BDCouts,2,FALSE))","v":0},null,null,null,"NON","NON",null,"NON"]
[null,null,"Pose de collerette arbres",null,{"$f":"IF(D60=\"NON\",0,IF(D60=\"\",0,E47))","v":0},{"$f":"IF(OR(D60=\"NON\",D60=\"\"),0,E60*VLOOKUP(C60,BDCouts,2,FALSE))","v":0},null,null,null,"Semis manuel + incorporation","Semis manuel + incorporation",null,"Semoir à céréales conventionnel"]
[null,null,"Pose de collerette arbustres",null,{"$f":"IF(D61=\"NON\",0,IF(D61=\"\",0,E46))","v":0},{"$f":"IF(OR(D61=\"NON\",D61=\"\"),0,E61*VLOOKUP(C61,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir à céréales conventionnel",null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les rongeurs ",null,{"$f":"IF(D62=\"NON\",0,IF(D62=\"\",0,E48))","v":0},{"$f":"IF(OR(D62=\"NON\",D62=\"\"),0,E62*VLOOKUP(C62,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les cervidés",null,{"$f":"IF(D63=\"NON\",0,IF(D63=\"\",0,E49))","v":0},{"$f":"IF(OR(D63=\"NON\",D63=\"\"),0,E63*VLOOKUP(C63,BDCouts,2,FALSE))","v":0}]
[null,null,"Autres honoraires","Type d'intervention","Quantité (heures)","Coût total ($)"]
[null,null,"Planification"]
[null,null,"Attestation de conformité"]
[]
[]
[null,null,"Modèle de bande riveraine choisi","Choisir modèle"]
[null,null,"Longueur de bande riveraine (mètres)"]
[null,null,"Largeur de bande riveraine (mètres)"]
[null,null,"Superficie",{"$f":"D70*D71/10000","v":0}]
[]
[null,"Choix de la semence",null,"Type de semences ","Quantité nécessaire (kg)","Coût total ($)"]
[null,null,{"$f":"VLOOKUP(type_mod1,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF(D75=\"\",0,$D70*D76/10000*VLOOKUP(D75,BDCouts,6,FALSE))","v":0},{"$f":"IF(D75=\"\",0,E75/VLOOKUP(D75,BDCouts,6,FALSE)*VLOOKUP(D75,BDCouts,2,FALSE))","v":0},null,null,"Bouture racinée",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$3,D83,IF(E85='BDCoutsFourn&MO2017'!$B$3,D85,IF(E87='BDCoutsFourn&MO2017'!$B$3,D87,0)))","v":0},{"$f":"J75*'BDCoutsFourn&MO2017'!$C$120","v":0},null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(type_mod1,2)","v":"Choisir modèle2"}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,"Multicellule 45-110",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$4,D83,IF(E85='BDCoutsFourn&MO2017'!$B$4,D85,IF(E87='BDCoutsFourn&MO2017'!$B$4,D87,0)))","v":0},{"$f":"J76*'BDCoutsFourn&MO2017'!$C$121","v":0}]
[null,null,{"$f":"VLOOKUP(type_mod1,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":{"$error":"#N/A"}},null,{"$f":"IF(D77=\"\",0,$D70*D78/10000*VLOOKUP(D77,BDCouts,6,FALSE))","v":0},{"$f":"IF(D77=\"\",0,E77/VLOOKUP(D77,BDCouts,6,FALSE)*VLOOKUP(D77,BDCouts,2,FALSE))","v":0},null,null,"PFD (Multicellule 15 ou 25-310)",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$5,D83,IF(E85='BDCoutsFourn&MO2017'!$B$5,D85,IF(E87='BDCoutsFourn&MO2017'!$B$5,D87,0)))","v":0},{"$f":"J77*'BDCoutsFourn&MO2017'!$C$122","v":0}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$6,D83,IF(E85='BDCoutsFourn&MO2017'!$B$6,D85,IF(E87='BDCoutsFourn&MO2017'!$B$6,D87,0)))","v":0},{"$f":"J78*'BDCoutsFourn&MO2017'!$C$123","v":0}]
[null,"Choix du type de végétaux",null,"Nombre de végétaux du projet","Format des végétaux","Coût total ($)",null,null,"1 litre",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$7,D83,IF(E85='BDCoutsFourn&MO2017'!$B$7,D85,IF(E87='BDCoutsFourn&MO2017'!$B$7,D87,0)))","v":0},{"$f":"J79*'BDCoutsFourn&MO2017'!$C$124","v":0}]
[null,null,"Nombre de rangées d'arbustes",null,null,null,null,null,"1 gallon",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$8,D83,IF(E85='BDCoutsFourn&MO2017'!$B$8,D85,IF(E87='BDCoutsFourn&MO2017'!$B$8,D87,0)))","v":0},{"$f":"J80*'BDCoutsFourn&MO2017'!$C$125","v":0}]
[null,null,"Espacement entre les arbustes (mètres)",null,null,null,null,null,"2 gallons",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$9,D83,IF(E85='BDCoutsFourn&MO2017'!$B$9,D85,IF(E87='BDCoutsFourn&MO2017'!$B$9,D87,0)))","v":0},{"$f":"J81*'BDCoutsFourn&MO2017'!$C$126","v":0}]
[null,null,"Proportion d'arbustes de format #1",{"$f":"1-D84-D86","v":1},null,null,null,null,"3 gallons",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$10,D83,IF(E85='BDCoutsFourn&MO2017'!$B$10,D85,IF(E87='BDCoutsFourn&MO2017'!$B$10,D87,0)))","v":0},{"$f":"J82*'BDCoutsFourn&MO2017'!$C$127","v":0}]
[null,null,"Quantité d'arbustes #1",{"$f":"IF(D81=\"\",0,ROUNDUP($D$70/$D$81*$D$80*D82,0))","v":0},null,{"$f":"IF(E83=\"\",0,D83*VLOOKUP(E83,BDCouts,2,FALSE))","v":0},null,null,"150 cm",{"$f":"IF(E83='BDCoutsFourn&MO2017'!$B$11,D83,IF(E85='BDCoutsFourn&MO2017'!$B$11,D85,IF(E87='BDCoutsFourn&MO2017'!$B$11,D87,0)))","v":0},{"$f":"J83*'BDCoutsFourn&MO2017'!$C$129","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Brillion","FA"]
[null,null,"Proportion d'arbustes #2",null,"x",null,null,null,"Total plantation arbustes",null,{"$f":"SUM(K75:K83)","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Brillion"]
[null,null,"Quantité d'arbustes #2",{"$f":"IF(D84=\"\",0,ROUNDUP($D$70/$D$81*$D$80*D84,0))","v":0},null,{"$f":"IF(E85=\"\",0,D85*VLOOKUP(E85,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Stabilisation indigène - Brillion","FA"]
[null,null,"Proportion d'arbustes #3",null,"x",null,null,null,"Multicellule 45-110",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$13,D93,IF(E95='BDCoutsFourn&MO2017'!$B$13,D95,IF(E97='BDCoutsFourn&MO2017'!$B$13,D97,0)))","v":0},{"$f":"J86*'BDCoutsFourn&MO2017'!$C$121","v":0},null,null,null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Brillion"]
[null,null,"Quantité d'arbustes #3",{"$f":"IF(D86=\"\",0,ROUNDUP($D$70/$D$81*$D$80*D86,0))","v":0},null,{"$f":"IF(E87=\"\",0,D87*VLOOKUP(E87,BDCouts,2,FALSE))","v":0},null,null,"PFD (Multicellule 15 ou 25-310) (30cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$14,D93,IF(E95='BDCoutsFourn&MO2017'!$B$14,D95,IF(E97='BDCoutsFourn&MO2017'!$B$14,D97,0)))","v":0},{"$f":"J87*'BDCoutsFourn&MO2017'!$C$122","v":0},null,null,null,null,null,null,null,null,"Rustique Renature riverain - Brillion","FA"]
[null,null,"Nombre de rangées d'arbres",null,null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$15,D93,IF(E95='BDCoutsFourn&MO2017'!$B$15,D95,IF(E97='BDCoutsFourn&MO2017'!$B$15,D97,0)))","v":0},{"$f":"J88*'BDCoutsFourn&MO2017'!$C$123","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Brillion"]
[null,null,"Espacement entre les arbres (mètres)",null,null,null,null,null,"1 litre",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$16,D93,IF(E95='BDCoutsFourn&MO2017'!$B$16,D95,IF(E97='BDCoutsFourn&MO2017'!$B$16,D97,0)))","v":0},{"$f":"J89*'BDCoutsFourn&MO2017'!$C$124","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Brillion"]
[null,null,"Proportion de résineux vs feuillus",null,null,null,null,null,"1 gallon (70cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$17,D93,IF(E95='BDCoutsFourn&MO2017'!$B$17,D95,IF(E97='BDCoutsFourn&MO2017'!$B$17,D97,0)))","v":0},{"$f":"J90*'BDCoutsFourn&MO2017'!$C$125","v":0},null,null,null,null,null,null,null,null,"Mélange B - Brillion (prairie)"]
[null,null,"Proportion feuillus totale",{"$f":"IF(D90=\"\",\"\",1-D$90)","v":""},null,null,null,null,"3 gallons",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$18,D93,IF(E95='BDCoutsFourn&MO2017'!$B$18,D95,IF(E97='BDCoutsFourn&MO2017'!$B$18,D97,0)))","v":0},{"$f":"J91*'BDCoutsFourn&MO2017'!$C$127","v":0},null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion"]
[null,null,"Proportion de feuillus #1",{"$f":"1-D94-D96","v":1},null,null,null,null,"Racines nues (60-90cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$19,D93,IF(E95='BDCoutsFourn&MO2017'!$B$19,D95,IF(E97='BDCoutsFourn&MO2017'!$B$19,D97,0)))","v":0},{"$f":"J92*'BDCoutsFourn&MO2017'!$C$128","v":0},null,null,null,null,null,null,null,null,"Mélanges de semences prairie (semis manuel, à la volée)"]
[null,null,"Quantité de feuillus #1",{"$f":"IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D92,0))","v":0},null,{"$f":"IF(E93=\"\",0,D93*VLOOKUP(E93,BDCouts,2,FALSE))","v":0},null,null,"Racines nues (250cm)",{"$f":"IF(E93='BDCoutsFourn&MO2017'!$B$20,D93,IF(E95='BDCoutsFourn&MO2017'!$B$20,D95,IF(E97='BDCoutsFourn&MO2017'!$B$20,D97,0)))","v":0},{"$f":"J93*'BDCoutsFourn&MO2017'!$C$129","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Manuel","FAF"]
[null,null,"Proportion de feuillus #2",null,null,null,null,null,"Total plantation arbres",null,{"$f":"SUM(K86:K93)","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Manuel"]
[null,null,"Quantité de feuillus #2",{"$f":"IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D94,0))","v":0},null,{"$f":"IF(E95=\"\",0,D95*VLOOKUP(E95,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Manuel","FAF"]
[null,null,"Proportion de feuillus #3",null,null,null,null,null,"Multicellule 45-110",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$22,D99,IF(E101='BDCoutsFourn&MO2017'!$B$22,D101,IF(E103='BDCoutsFourn&MO2017'!$B$22,D103,0)))","v":0},{"$f":"J96*'BDCoutsFourn&MO2017'!$C$121","v":0},null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Manuel"]
[null,null,"Quantité de feuillus #3",{"$f":"IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D96,0))","v":0},null,{"$f":"IF(E97=\"\",0,D97*VLOOKUP(E97,BDCouts,2,FALSE))","v":0},null,null,"PFD (Multicellule 15 ou 25-310)",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$23,D99,IF(E101='BDCoutsFourn&MO2017'!$B$23,D101,IF(E103='BDCoutsFourn&MO2017'!$B$23,D103,0)))","v":0},{"$f":"J97*'BDCoutsFourn&MO2017'!$C$122","v":0},null,null,null,null,null,null,null,null,"Indigo Stabilisation indigène - Manuel","FAF"]
[null,null,"Proportion de résineux #1",{"$f":"1-D100-D102","v":1},null,null,null,null,"Racines nues (<60cm)",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$24,D99,IF(E101='BDCoutsFourn&MO2017'!$B$24,D101,IF(E103='BDCoutsFourn&MO2017'!$B$24,D103,0)))","v":0},{"$f":"J98*'BDCoutsFourn&MO2017'!$C$123","v":0},null,null,null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Manuel"]
[null,null,"Quantité de résineux #1",{"$f":"IF($D$91=\"\",0,ROUNDUP((D$70/D$81*D$80)*D$90*D98,0))","v":0},null,{"$f":"IF(E99=\"\",0,D99*VLOOKUP(E99,BDCouts,2,FALSE))","v":0},null,null,"1 gallon",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$25,D99,IF(E101='BDCoutsFourn&MO2017'!$B$25,D101,IF(E103='BDCoutsFourn&MO2017'!$B$25,D103,0)))","v":0},{"$f":"J99*'BDCoutsFourn&MO2017'!$C$125","v":0},null,null,null,null,null,null,null,null,"Rustique Renature riverain - Manuel","FAR"]
[null,null,"Proportion de résineux #2",null,null,null,null,null,"2 gallons",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$26,D99,IF(E101='BDCoutsFourn&MO2017'!$B$26,D101,IF(E103='BDCoutsFourn&MO2017'!$B$26,D103,0)))","v":0},{"$f":"J100*'BDCoutsFourn&MO2017'!$C$126","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Manuel"]
[null,null,"Quantité de résineux #2",{"$f":"IF($D$100=\"\",0,ROUNDUP((D$70/D$81*D$80)*D$90*D100,0))","v":0},null,{"$f":"IF(E101=\"\",0,D101*VLOOKUP(E101,BDCouts,2,FALSE))","v":0},null,null,"3 gallons",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$27,D99,IF(E101='BDCoutsFourn&MO2017'!$B$27,D101,IF(E103='BDCoutsFourn&MO2017'!$B$27,D103,0)))","v":0},{"$f":"J101*'BDCoutsFourn&MO2017'!$C$127","v":0},null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Manuel","FAR"]
[null,null,"Proportion de résineux #3",null,null,null,null,null,"Racines nues (150cm)",{"$f":"IF(E99='BDCoutsFourn&MO2017'!$B$28,D99,IF(E101='BDCoutsFourn&MO2017'!$B$28,D101,IF(E103='BDCoutsFourn&MO2017'!$B$28,D103,0)))","v":0},{"$f":"J102*'BDCoutsFourn&MO2017'!$C$129","v":0},null,null,null,null,null,null,null,null,"Mélange B - Manuel (prairie)"]
[null,null,"Quantité de résineux #3",{"$f":"IF($D$102=\"\",0,ROUNDUP((D$70/D$81*D$80)*D$90*D102,0))","v":0},null,{"$f":"IF(E103=\"\",0,D103*VLOOKUP(E103,BDCouts,2,FALSE))","v":0},null,null,"Total plantation résineux",null,{"$f":"SUM(K96:K102)","v":0},null,null,null,null,null,null,null,null,"Mil et luzerne - Manuel","FAR"]
[null,"Choix des fournitures",null,"Type de fournitures inclus ou non","Quantité","Coût total ($)"]
[null,null,"Paillis de plastique arbustes",null,{"$f":"IF(D105=\"NON\",0,IF(D105=\"\",0,IF(D105=\"Copeaux de bois\",D80*$D$7,IF(D105=\"Paillis biodégradable BIO360 (20microns)\",D80*$D$7,IF(D105=\"Paillis plastique noir embossé (58microns)\",D80*$D$7)))))","v":0},{"$f":"IF(OR(D105=\"NON\",D105=\"\"),0,E105*VLOOKUP(D105,BDCouts,2,FALSE))","v":0}]
[null,null,"Paillis de plastique arbres",null,{"$f":"IF(D106=\"NON\",0,IF(D106=\"\",0,IF(D106=\"Copeaux de bois\",D88*$D$7,IF(D106=\"Paillis biodégradable BIO360 (20microns)\",D88*$D$7,IF(D106=\"Paillis plastique noir embossé (58microns)\",D88*$D$7)))))","v":0},0]
[null,null,"Paillis individuel arbustes",null,{"$f":"IF(D107=\"NON\",0,IF(D107=\"\",0,D93+D95+D97+D99+D101+D103))","v":0},0]
[null,null,"Paillis individuel arbres",null,{"$f":"IF(D108=\"NON\",0,IF(D108=\"\",0,D93+D95+D97+D99+D101+D103))","v":0},0]
[null,null,"Collerette arbustes",null,{"$f":"IF(D109=\"NON\",0,IF(D109=\"\",0,D83+D85+D87))","v":0},{"$f":"IF(OR(D109=\"NON\",D109=\"\"),0,E109*VLOOKUP(U109,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Collerette arbres",null,{"$f":"IF(D110=\"NON\",0,IF(D110=\"\",0,D93+D95+D97+D99+D101+D103))","v":0},{"$f":"IF(OR(D110=\"NON\",D110=\"\"),0,E110*VLOOKUP(U110,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Protecteurs contre les rongeurs pour les feuillus",null,{"$f":"IF(D111=\"NON\",0,IF(D111=\"\",0,D93+D95+D97))","v":0},0]
[null,null,"Protecteurs contre les cervidés pour les feuillus",null,{"$f":"D93+D95+D97","v":0},0]
[null,null,"Autres",null,null,0]
[null,"Main d'œuvre implantation",null,"Type d'intervention ou non","Quantité","Coût total ($)"]
[null,null,"Sous-soleuse (loam)",null,{"$f":"IF(D115=\"NON\",0,IF(D115=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D115=\"NON\",D115=\"\"),0,E115*VLOOKUP(C115,BDCouts,2,FALSE))","v":0}]
[null,null,"Travail de sol - primaire",null,{"$f":"IF(D116=\"NON\",0,IF(D116=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D116=\"NON\",D116=\"\"),0,E116*VLOOKUP(D116,BDCouts,2,FALSE))","v":0}]
[null,null,"Travail de sol - secondaire",null,{"$f":"IF(D117=\"NON\",0,IF(D117=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D117=\"NON\",D117=\"\"),0,E117*VLOOKUP(D117,BDCouts,2,FALSE))","v":0}]
[null,null,"Déroulage pallis plastique ",null,{"$f":"IF(D118=\"NON\",0,IF(D118=\"\",0,E105+E106))","v":0},{"$f":"IF(OR(D118=\"NON\",D118=\"\"),0,E118*VLOOKUP(C118,BDCouts,2,FALSE))","v":0}]
[null,null,"Pose paillis individuel",null,{"$f":"IF(D119=\"NON\",0,IF(D119=\"\",0,E107+E108))","v":0},{"$f":"IF(OR(D119=\"NON\",D119=\"\"),0,E119*VLOOKUP(C119,BDCouts,2,FALSE))","v":0}]
[null,null,"Plantation d'arbustes",null,{"$f":"IF(D120=\"NON\",0,IF(D120=\"\",0,D83+D85+D87))","v":0},{"$f":"IF(D120=\"\",0,IF(D120=\"NON\",0,K84))","v":0}]
[null,null,"Plantation d'arbres",null,{"$f":"IF(D121=\"NON\",0,IF(D121=\"\",0,D93+D95+D97+D99+D101+D103))","v":0},{"$f":"IF(D121=\"\",0,IF(D121=\"NON\",0,K94+K103))","v":0}]
[null,null,"Ensemencement",null,{"$f":"IF(D122=\"NON\",0,IF(D122=\"\",0,$D$7*D76/10000+$D$7*D78/10000))","v":0},{"$f":"IF(OR(D122=\"NON\",D122=\"\"),0,E122*VLOOKUP(D122,BDCouts,2,FALSE))","v":0}]
[null,null,"Pose de collerette arbres",null,{"$f":"IF(D123=\"NON\",0,IF(D123=\"\",0,E110))","v":0},{"$f":"IF(OR(D123=\"NON\",D123=\"\"),0,E123*VLOOKUP(C123,BDCouts,2,FALSE))","v":0}]
[null,null,"Pose de collerette arbustres",null,{"$f":"IF(D124=\"NON\",0,IF(D124=\"\",0,E109))","v":0},{"$f":"IF(OR(D124=\"NON\",D124=\"\"),0,E124*VLOOKUP(C124,BDCouts,2,FALSE))","v":0}]
[null,null,"Pose de protection contre les rongeurs ",null,{"$f":"IF(D125=\"NON\",0,IF(D125=\"\",0,E111))","v":0},{"$f":"IF(OR(D125=\"NON\",D125=\"\"),0,E125*VLOOKUP(C125,BDCouts,2,FALSE))","v":0}]
[null,null,"Pose de protection contre les cervidés",null,{"$f":"IF(D126=\"NON\",0,IF(D126=\"\",0,E112))","v":0},{"$f":"IF(OR(D126=\"NON\",D126=\"\"),0,E126*VLOOKUP(C126,BDCouts,2,FALSE))","v":0}]
[null,"Autres honoraires",null,"Type d'intervention","Quantité (heures)","Coût total ($)"]
[null,null,"Planification",null,null,0]
[null,null,"attestation de conformité",null,null,0]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"FraisEntretien(3)","index":16,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":true,"merged":[[0,2,0,3],[2,2,2,3],[70,1,70,2],[31,1,31,2],[39,1,39,2],[45,1,45,2],[52,2,52,3],[56,1,56,2],[64,1,64,2]]}
[null,null,"Entretien d'une bande riveraine"]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(3)'!D6=MenusD!$A$36,\"Extra_Miel\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$37,\"Prairie_Riveraine\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$38,\"Panic_Général\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$42,\"Trois_Services\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$39,\"Extra_Biomasse\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""},null,null,null,null,null,null,null,{"$f":"OR(K4,K5,K6)","v":false}]
[null,null,"Longueur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(3)'!D7","v":0},null,null,null,null,null,null,{"$f":"C3=\"Extra_Miel\"","v":false}]
[null,null,"Largeur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(3)'!D8","v":0},null,null,null,null,null,null,{"$f":"C3=\"Prairie_Riveraine\"","v":false}]
[null,null,"Superficie (hectares)",{"$f":"D4*D5/10000","v":0},null,null,null,null,null,null,{"$f":"C3=\"Panic_Général\"","v":false}]
[null,null,"Végétaux implantés","Nombre de végétaux du projet"]
[null,null,"Nombre de rangées d'arbustes",{"$f":"'ImplantBandesRiv(3)'!D17","v":0}]
[null,null,"Espacement entre les arbustes (mètres)",{"$f":"'ImplantBandesRiv(3)'!D18","v":0}]
[null,null,"Quantité totale d'arbustes",{"$f":"IF(D9=0,\"0\",D4/D9*D8)","v":"0"}]
[null,null,"Nombre de rangées d'arbres",{"$f":"'ImplantBandesRiv(3)'!D25","v":0}]
[null,null,"Espacement entre les arbres (mètres)",{"$f":"'ImplantBandesRiv(3)'!D26","v":0}]
[null,null,"Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(3)'!D30+'ImplantBandesRiv(3)'!D32+'ImplantBandesRiv(3)'!D34","v":0}]
[null,null,"Quantité totale de résineux",{"$f":"'ImplantBandesRiv(3)'!D36+'ImplantBandesRiv(3)'!D38+'ImplantBandesRiv(3)'!D40","v":0}]
[null,null,"Frais entretien",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Regarnis ($/bande/année)",null,null,{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(3)'!$F20+'ImplantBandesRiv(3)'!$F22+'ImplantBandesRiv(3)'!$F24+'ImplantBandesRiv(3)'!$F30+'ImplantBandesRiv(3)'!$F32+'ImplantBandesRiv(3)'!$F34+'ImplantBandesRiv(3)'!$F36+'ImplantBandesRiv(3)'!$F38+'ImplantBandesRiv(3)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(3)'!$F20+'ImplantBandesRiv(3)'!$F22+'ImplantBandesRiv(3)'!$F24+'ImplantBandesRiv(3)'!$F30+'ImplantBandesRiv(3)'!$F32+'ImplantBandesRiv(3)'!$F34+'ImplantBandesRiv(3)'!$F36+'ImplantBandesRiv(3)'!$F38+'ImplantBandesRiv(3)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(3)'!$F20+'ImplantBandesRiv(3)'!$F22+'ImplantBandesRiv(3)'!$F24+'ImplantBandesRiv(3)'!$F30+'ImplantBandesRiv(3)'!$F32+'ImplantBandesRiv(3)'!$F34+'ImplantBandesRiv(3)'!$F36+'ImplantBandesRiv(3)'!$F38+'ImplantBandesRiv(3)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(3)'!$F20+'ImplantBandesRiv(3)'!$F22+'ImplantBandesRiv(3)'!$F24+'ImplantBandesRiv(3)'!$F30+'ImplantBandesRiv(3)'!$F32+'ImplantBandesRiv(3)'!$F34+'ImplantBandesRiv(3)'!$F36+'ImplantBandesRiv(3)'!$F38+'ImplantBandesRiv(3)'!$F40)*0.1))","v":0}]
[null,null,"Débroussaillage ($/bande/année)",null,{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},0,0,0,null," (2 côtés de la ligne de plantation)",{"$f":"CONCATENATE(D17,K17)","v":" (2 côtés de la ligne de plantation)"},{"$f":"IF(D17=\"non\",0,VLOOKUP(L17,BDCouts,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,"Taille de formation des feuillus ($/bande/année)",null,null,{"$f":"IF($D$18=\"OUI\",$D$13*P18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*Q18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*R18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*S18,IF($D$18=\"NON\",0,0))","v":0},null,"Taille de formation",{"$f":"CONCATENATE($K18,\" \",F15)","v":"Taille de formation Année 2"},{"$f":"CONCATENATE($K18,\" \",G15)","v":"Taille de formation Année 3"},"Taille de formation Année 4","Taille de formation Année 5",{"$f":"VLOOKUP(L18,BDCouts,2,FALSE)","v":0.68888888888888899},{"$f":"VLOOKUP(M18,BDCouts,2,FALSE)","v":0.89444444444444449},{"$f":"VLOOKUP(N18,BDCouts,2,FALSE)","v":1.1333333333333333},{"$f":"VLOOKUP(O18,BDCouts,2,FALSE)","v":1.3388888888888888}]
[null,null,"Fauche ($/bande/année)",null,{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},0,0,0,null,{"$f":"CONCATENATE(C3,\"4\")","v":"4"},{"$f":"IF(D19=\"\",\"\",VLOOKUP($D19,BDCouts,2,FALSE))","v":""}]
[null,null,"Fauche et déchiquetage saules ($/bande/année)",null,null,null,{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},"",null,{"$f":"IF(D20=\"\",\"\",IF(D20=\"NON\",0,IF(D20=\"OUI\",VLOOKUP(O20,BDCouts,2,FALSE),\"\")))","v":""},{"$f":"CONCATENATE(C$3,\"5\")","v":"5"},"NON",{"$f":"IF($D5=3,1,IF($D5=5,2,0))*$D$4*$K20","v":{"$error":"#VALUE!"}},{"$f":"IF(D20=\"oui\",\"Fauche et déchiquetage à forfait\",\"\")","v":""}]
[null,null,"Autres honoraires",null,null,null,null,null,null,null,null,null,"Billy Goat"]
[null,null,"État des lieux ($/an)",null,null,null,null,null,null,null,null,null,"Manuel/Weed Eater"]
[null,null,"Attestation de conformité ($/an)"]
[null,null,"Autres ($/an)"]
[]
[null,null,"TOTAL",null,{"$f":"IF($D$4=0,0,E16+E17+E18+E19+E20+E22+E23+E24)","v":0},{"$f":"IF($D$4=0,0,F16+F17+F18+F19+F20+F22+F23+F24)","v":0},{"$f":"IF($D$4=0,0,G16+G17+G18+G19+IF(G20=\"\",0,G20)+G22+G23+G24)","v":0},{"$f":"IF($D$4=0,0,H16+H17+H18+H19+IF(H20=\"\",0,H20)+H22+H23+H24)","v":0},{"$f":"IF($D$4=0,0,I16+I17+I18+I19+IF(I20=\"\",0,I20)+I22+I23+I24)","v":0}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"FraisCulture(3)","index":17,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,2,0,4],[20,1,20,2],[38,1,38,2]]}
[null,null,"Culture en moins dans la bande riveraine"]
[null,null,{"$f":"IF('ImplantBandesRiv(3)'!D6=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(3)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,null,"Donnée de culture (Régie conventionnelle)","Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D12-D14","v":0},{"$f":"E12-E14","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D16*'ImplantBandesRiv(3)'!$D$9","v":0},{"$f":"E16*'ImplantBandesRiv(3)'!$D$9","v":0},{"$f":"F16*'ImplantBandesRiv(3)'!$D$9","v":0},{"$f":"G16*'ImplantBandesRiv(3)'!$D$9","v":0},{"$f":"H16*'ImplantBandesRiv(3)'!$D$9","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(3)'!D69=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(3)'!D69=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(3)'!D69=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(3)'!D69=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(3)'!D69=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(3)'!D69=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(3)'!D69=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(3)'!D69=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D30-D32","v":0},{"$f":"E30-E32","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D34*'ImplantBandesRiv(3)'!$D$72","v":0},{"$f":"E34*'ImplantBandesRiv(3)'!$D$72","v":0},{"$f":"F34*'ImplantBandesRiv(3)'!$D$72","v":0},{"$f":"G34*'ImplantBandesRiv(3)'!$D$72","v":0},{"$f":"H34*'ImplantBandesRiv(3)'!$D$72","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(3)'!#REF!=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":{"$error":"#REF!"}}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D48-D50","v":0},{"$f":"E48-E50","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"E52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"F52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"G52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"H52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"MontageFinancier(3)","index":18,"n_rows":37,"n_cols":41,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,34,2,34],[1,35,2,35],[0,32,2,32],[0,33,2,33],[0,34,0,35],[0,36,2,36],[0,40,2,40],[0,10,0,11],[0,12,2,12],[0,16,2,16],[0,17,2,17],[0,18,0,19],[1,10,2,10],[1,11,2,11],[1,18,2,18],[1,19,2,19],[0,25,2,25],[0,26,0,27],[0,28,2,28],[1,26,2,26],[1,27,2,27],[0,0,2,0],[0,1,2,1],[0,2,0,3],[0,4,2,4],[0,8,2,8],[0,9,2,9],[1,2,2,2],[1,3,2,3],[0,20,2,20],[0,24,2,24]]}
["Poste de dépenses","Coûts réels année 1","Prime-Vert",null,"Dépassement","Autre bailleur de fonds 1","Autre bailleur de fonds 2","Autre bailleur de fonds 3","Montant à débourser ","Coûts réels année 2","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 3","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 4","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 5","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser "]
[null,null,"Coûts admissibles mesure 4300 HBV et biodiversité","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n"]
[null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention"]
["IMPLANTATION"]
["Honoraires planification",{"$f":"'ImplantBandesRiv(3)'!$F65","v":0},{"$f":"MIN('ImplantBandesRiv(3)'!$F65+0,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B5,C5)","v":0},{"$f":"B5-D5","v":0},null,null,null,{"$f":"E5-SUM(F5:H5)","v":0},null,null,null,null,null,null,null,{"$f":"M5-SUM(N5:P5)","v":0},null,null,null,null,null,null,null,{"$f":"U5-SUM(V5:X5)","v":0},null,null,null,null,null,null,null,{"$f":"AC5-SUM(AD5:AF5)","v":0},null,null,null,null,null,null,null,{"$f":"AK5-SUM(AL5:AN5)","v":0}]
["Achat de plants d'arbres et arbustesa",{"$f":"SUMIFS('ImplantBandesRiv(3)'!$F$20:$F$24,'ImplantBandesRiv(3)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(3)'!$E$20:$E$24,\"<>\")+SUM('ImplantBandesRiv(3)'!$F$30:$F$40)","v":0},{"$f":"IF(OR('ImplantBandesRiv(3)'!D30=\"\",'ImplantBandesRiv(3)'!D32=\"\",'ImplantBandesRiv(3)'!D34=\"\",'ImplantBandesRiv(3)'!D36=\"\",'ImplantBandesRiv(3)'!D38=\"\",'ImplantBandesRiv(3)'!D40=\"\"),0,8*(SUMIFS('ImplantBandesRiv(3)'!$D$20:$D$24,'ImplantBandesRiv(3)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(3)'!$F$20:$F$24,\"<>x\")+SUM('ImplantBandesRiv(3)'!$D$30+'ImplantBandesRiv(3)'!$D$32+'ImplantBandesRiv(3)'!$D$34+'ImplantBandesRiv(3)'!$D$36+'ImplantBandesRiv(3)'!$D$38+'ImplantBandesRiv(3)'!$D$40)))","v":0},0,{"$f":"B6-D6","v":0},null,null,null,{"$f":"E6-SUM(F6:H6)","v":0},null,null,null,null,null,null,null,{"$f":"M6-SUM(N6:P6)","v":0},null,null,null,null,null,null,null,{"$f":"U6-SUM(V6:X6)","v":0},null,null,null,null,null,null,null,{"$f":"AC6-SUM(AD6:AF6)","v":0},null,null,null,null,null,null,null,{"$f":"AK6-SUM(AL6:AN6)","v":0}]
["Achat de boutures ",{"$f":"SUMIFS('ImplantBandesRiv(3)'!$F$20:$F$24,'ImplantBandesRiv(3)'!$E$20:$E$24,\"=Bouture (FA)\")","v":0},{"$f":"1.5*(SUMIFS('ImplantBandesRiv(3)'!$D$20:$D$24,'ImplantBandesRiv(3)'!$E$20:$E$24,\"=Bouture (FA)\",'ImplantBandesRiv(3)'!$F$20:$F$24,\"<>x\"))","v":0},0,{"$f":"B7-D7","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de semences indigènes",{"$f":"SUM('ImplantBandesRiv(3)'!$F$12:$F$14)","v":0},{"$f":"250*(SUM('ImplantBandesRiv(3)'!E12:'ImplantBandesRiv(3)'!E14))","v":0},0,{"$f":"B8-D8","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(3)'!$F$49","v":0},{"$f":"6.5*'ImplantBandesRiv(3)'!E49","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(3)'!$F$48","v":0},{"$f":"'ImplantBandesRiv(3)'!F48*1","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre implantation : préparation du terrain, plantation, pose des protecteurs, achat et pose du paillis",{"$f":"SUM('ImplantBandesRiv(3)'!$F$52:$F$63)-'ImplantBandesRiv(3)'!$F$59+SUM('ImplantBandesRiv(3)'!$F$42:$F$47)","v":0},{"$f":"(SUM('ImplantBandesRiv(3)'!$F$52:$F$63)-'ImplantBandesRiv(3)'!$F$59+SUM('ImplantBandesRiv(3)'!$F$42:$F$47))*2.15","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre ensemencement",{"$f":"'ImplantBandesRiv(3)'!$F$59","v":0},{"$f":"3*(('ImplantBandesRiv(3)'!D7*'ImplantBandesRiv(3)'!D13)+('ImplantBandesRiv(3)'!D7*'ImplantBandesRiv(3)'!D15))","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Honoraires Attestation de conformité",{"$f":"'ImplantBandesRiv(3)'!$F$66","v":0},{"$f":"MIN(350,SUM(C5:C12)*0.5)","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["ENTRETIEN"]
["Honoraires état des lieux",{"$f":"SUM('FraisEntretien(3)'!$E$22)","v":0},{"$f":"MIN(B15,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B15,C15)","v":0},{"$f":"B15-D15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(3)'!$F22)","v":0},{"$f":"MIN(J15,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J15,K15)","v":0},{"$f":"J15-L15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(3)'!$G22)","v":0},{"$f":"MIN(R15,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R15,S15)","v":0},{"$f":"R15-T15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(3)'!$H22)","v":0},{"$f":"MIN(Z15,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z15,AA15)","v":0},{"$f":"Z15-AB15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(3)'!$H22)","v":0},{"$f":"MIN(AH15,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH15,AI15)","v":0},{"$f":"AH15-AJ15","v":0},null,null,null,0]
["Achat d'arbres pour regarnirb",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(3)'!F16","v":0},{"$f":"IF(OR('ImplantBandesRiv(3)'!D30=\"\",'ImplantBandesRiv(3)'!D32=\"\",'ImplantBandesRiv(3)'!D34=\"\",'ImplantBandesRiv(3)'!D36=\"\",'ImplantBandesRiv(3)'!D38=\"\",'ImplantBandesRiv(3)'!D40=\"\"),\"\",MIN(25*0.1*('ImplantBandesRiv(3)'!$D30+'ImplantBandesRiv(3)'!$D32+'ImplantBandesRiv(3)'!$D34+'ImplantBandesRiv(3)'!$D36+'ImplantBandesRiv(3)'!$D38+'ImplantBandesRiv(3)'!$D40),1000))","v":0},{"$f":"IF(K16=\"\",\"\",IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J16,K16))","v":0},{"$f":"J16-L16","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!G16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(3)'!$D30+'ImplantBandesRiv(3)'!$D32+'ImplantBandesRiv(3)'!$D34+'ImplantBandesRiv(3)'!$D36+'ImplantBandesRiv(3)'!$D38+'ImplantBandesRiv(3)'!$D40),1000)","v":0},{"$f":"IF(S16=\"\",\"\",IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R16,S16))","v":0},{"$f":"R16-T16","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!H16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(3)'!$D30+'ImplantBandesRiv(3)'!$D32+'ImplantBandesRiv(3)'!$D34+'ImplantBandesRiv(3)'!$D36+'ImplantBandesRiv(3)'!$D38+'ImplantBandesRiv(3)'!$D40),1000)","v":0},{"$f":"IF(AA16=\"\",\"\",IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z16,AA16))","v":0},{"$f":"Z16-AB16","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!I16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(3)'!$D30+'ImplantBandesRiv(3)'!$D32+'ImplantBandesRiv(3)'!$D34+'ImplantBandesRiv(3)'!$D36+'ImplantBandesRiv(3)'!$D38+'ImplantBandesRiv(3)'!$D40),1000)","v":0},{"$f":"IF(AI16=\"\",\"\",IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH16,AI16))","v":0},{"$f":"AH16-AJ16","v":0},null,null,null,0]
["Débroussaillage",{"$f":"'FraisEntretien(3)'!$E$17","v":0},null,null,{"$f":"B17","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!F17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(3)'!G17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(3)'!H17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(3)'!I17","v":0},null,null,null,null,null,null,0]
["Fauche herbacées et Panic",{"$f":"'FraisEntretien(3)'!$E$19","v":0},null,null,{"$f":"B18","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!F19","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(3)'!G19=\"\",0,'FraisEntretien(3)'!G19)+IF('FraisEntretien(3)'!G20=\"\",0,'FraisEntretien(3)'!G20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(3)'!H19=\"\",0,'FraisEntretien(3)'!H19)+IF('FraisEntretien(3)'!H20=\"\",0,'FraisEntretien(3)'!H20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(3)'!I19=\"\",0,'FraisEntretien(3)'!I19)+IF('FraisEntretien(3)'!I20=\"\",0,'FraisEntretien(3)'!I20)","v":0},null,null,null,null,null,null,0]
["Taille de formation des feuillus",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(3)'!F18","v":0},{"$f":"IF(IF('ImplantBandesRiv(3)'!$D35=\"\",0,'ImplantBandesRiv(3)'!$D35)+IF('ImplantBandesRiv(3)'!$D37=\"\",0,'ImplantBandesRiv(3)'!$D37)+IF('ImplantBandesRiv(3)'!$D39=\"\",0,'ImplantBandesRiv(3)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(3)'!$D25*'ImplantBandesRiv(3)'!$D7","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J19:K19)","v":0},{"$f":"J19-L19","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!G18","v":0},{"$f":"IF(IF('ImplantBandesRiv(3)'!$D35=\"\",0,'ImplantBandesRiv(3)'!$D35)+IF('ImplantBandesRiv(3)'!$D37=\"\",0,'ImplantBandesRiv(3)'!$D37)+IF('ImplantBandesRiv(3)'!$D39=\"\",0,'ImplantBandesRiv(3)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(3)'!$D25*'ImplantBandesRiv(3)'!$D7","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R19:S19)","v":0},{"$f":"R19-T19","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!H18","v":0},{"$f":"IF(IF('ImplantBandesRiv(3)'!$D35=\"\",0,'ImplantBandesRiv(3)'!$D35)+IF('ImplantBandesRiv(3)'!$D37=\"\",0,'ImplantBandesRiv(3)'!$D37)+IF('ImplantBandesRiv(3)'!$D39=\"\",0,'ImplantBandesRiv(3)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(3)'!$D25*'ImplantBandesRiv(3)'!$D7","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z19,AA19)","v":0},{"$f":"Z19-AB19","v":0},null,null,null,0,{"$f":"'FraisEntretien(3)'!I18","v":0},{"$f":"IF(IF('ImplantBandesRiv(3)'!$D35=\"\",0,'ImplantBandesRiv(3)'!$D35)+IF('ImplantBandesRiv(3)'!$D37=\"\",0,'ImplantBandesRiv(3)'!$D37)+IF('ImplantBandesRiv(3)'!$D39=\"\",0,'ImplantBandesRiv(3)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(3)'!$D25*'ImplantBandesRiv(3)'!$D7","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH19,AI19)","v":0},{"$f":"AH19-AJ19","v":0},null,null,null,0]
["Honoraires Attestation de conformité + Autres",null,null,null,null,null,null,null,null,{"$f":"SUM('FraisEntretien(3)'!F23:'FraisEntretien(3)'!F24)","v":0},{"$f":"MIN(SUM(K15:K19)/2,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J20:K20)","v":0},{"$f":"J20-L20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(3)'!G23,'FraisEntretien(3)'!G24)","v":0},{"$f":"MIN(SUM(S15:S19)/2,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R20:S20)","v":0},0,null,null,null,0,{"$f":"SUM('FraisEntretien(3)'!H23,'FraisEntretien(3)'!H24)","v":0},{"$f":"MIN(SUM(AA15:AA19)/2,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z20,AA20)","v":0},{"$f":"Z20-AB20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(3)'!I23,'FraisEntretien(3)'!I24)","v":0},{"$f":"MIN(SUM(AI15:AI19)/2,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH20,AI20)","v":0},{"$f":"AH20-AJ20","v":0},null,null,null,0]
["Total",{"$f":"SUM(B5:B20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N20)","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]
["aLa proportion d’arbres et d’arbustes fruitiers indigènes à vocation commerciale ne doit pas dépasser 50 % du nombre de végétaux prévus à l’implantation. "]
["bSi la trouée mesure plus de 30m de long, le coût maximal admissible est de 8$/arbre au lieu de 25$/arbre. Admissibile si mortalité des arbres entre 10 et 50%. Pas de subvention pour le remplacement d'arbuste."]
["cAide financière 70% des coûts admissibles et 90% pour les entreprises en production biologique, de la relève ou en démarrage, ou dans un projet collectif."]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir des onglets sources Implantation et Entretien"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
["Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
["A reporter dans l'onglet synthèse, pour chacune des 5 années :"]
["Coûts réels : B21"]
["Coûts réels/m : B21/onglet implantationB26"]
["Montant de subvention total : par ex. D21+F21+G21+H21 pour année 1"]
["Montant à débourser : par ex. I21 pour année 1"]
[null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]

{"sheet":"Synthese(3)","index":19,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,1,0,4]]}
[null,"Synthèse: Implantation et Entretien d'une bande riveraine"]
[]
[null,null,"Année 1","Année 2","Année 3","Année 4","Année 5",null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Implantation","Entretien","Entretien","Entretien","Entretien"]
[null,"Coût réels de la bande riveraine",{"$f":"'MontageFinancier(3)'!B21","v":0},{"$f":"'MontageFinancier(3)'!J21","v":0},{"$f":"'MontageFinancier(3)'!R21","v":0},{"$f":"'MontageFinancier(3)'!Z21","v":0},{"$f":"'MontageFinancier(3)'!AH21","v":0},null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,"Coût réels de la bande riveraine/m",{"$f":"IF('ImplantBandesRiv(3)'!$D7=\"\",0,'MontageFinancier(3)'!B21/('ImplantBandesRiv(3)'!$D7+'ImplantBandesRiv(3)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(3)'!$D7=\"\",0,'MontageFinancier(3)'!J21/('ImplantBandesRiv(3)'!$D7+'ImplantBandesRiv(3)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(3)'!$D7=\"\",0,'MontageFinancier(3)'!R21/('ImplantBandesRiv(3)'!$D7+'ImplantBandesRiv(3)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(3)'!$D7=\"\",0,'MontageFinancier(3)'!Z21/('ImplantBandesRiv(3)'!$D7+'ImplantBandesRiv(3)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(3)'!$D7=\"\",0,'MontageFinancier(3)'!AH21/('ImplantBandesRiv(3)'!$D7+'ImplantBandesRiv(3)'!$D70))","v":0}]
[null,"Montant de subvention total",{"$f":"'MontageFinancier(3)'!D21+'MontageFinancier(3)'!F21+'MontageFinancier(3)'!G21+'MontageFinancier(3)'!H21","v":0},{"$f":"'MontageFinancier(3)'!L21+'MontageFinancier(3)'!N21+'MontageFinancier(3)'!O21+'MontageFinancier(3)'!P21","v":0},{"$f":"'MontageFinancier(3)'!T21+'MontageFinancier(3)'!V21+'MontageFinancier(3)'!W21+'MontageFinancier(3)'!X21","v":0},{"$f":"'MontageFinancier(3)'!AB21+'MontageFinancier(3)'!AD21+'MontageFinancier(3)'!AE21+'MontageFinancier(3)'!AF21","v":0},{"$f":"'MontageFinancier(3)'!AJ21+'MontageFinancier(3)'!AL21+'MontageFinancier(3)'!AM21+'MontageFinancier(3)'!AN21","v":0}]
[null,"Montant à débourser",{"$f":"C5-C7","v":0},{"$f":"D5-D7","v":0},{"$f":"E5-E7","v":0},0,0]
[null,"Revenus en moins dans les cultures",{"$f":"'FraisCulture(3)'!D12*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!D30*'ImplantBandesRiv(3)'!D72","v":0},{"$f":"'FraisCulture(3)'!E12*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!E30*'ImplantBandesRiv(3)'!E72","v":0},{"$f":"'FraisCulture(3)'!F12*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!F30*'ImplantBandesRiv(3)'!F72","v":0},{"$f":"'FraisCulture(3)'!G12*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!G30*'ImplantBandesRiv(3)'!G72","v":0},{"$f":"'FraisCulture(3)'!H12*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!H30*'ImplantBandesRiv(3)'!H72","v":0}]
[null,"Dépenses en moins dans les cultures",{"$f":"'FraisCulture(3)'!D14*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!D32*'ImplantBandesRiv(3)'!D72","v":0},{"$f":"'FraisCulture(3)'!E14*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!E32*'ImplantBandesRiv(3)'!E72","v":0},{"$f":"'FraisCulture(3)'!F14*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!F32*'ImplantBandesRiv(3)'!F72","v":0},{"$f":"'FraisCulture(3)'!G14*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!G32*'ImplantBandesRiv(3)'!G72","v":0},{"$f":"'FraisCulture(3)'!H14*'ImplantBandesRiv(3)'!D9+'FraisCulture(3)'!H32*'ImplantBandesRiv(3)'!H72","v":0},null,null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,"Marge Nette du projet bande riveraine",{"$f":"-C8-C9+C10","v":0},{"$f":"-D8-D9+D10","v":0},0,0,0]
[]
[null,"Marge Nette du projet                                           bande riveraine sur 5 ans",{"$f":"(C11+D11+E11+F11+G11)","v":0}]
[]
[null,"Marge Nette du projet bande riveraine sur 4 ans HORS IMPLANTATION",{"$f":"(D11+E11+F11+G11)","v":0}]

{"sheet":"ProjetParFerme(3)","index":20,"n_rows":48,"n_cols":2,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,2,1],[38,0,38,1],[0,0,0,1]]}
["Projet par ferme"]
["Nom du producteur :","Total"]
[]
["Type de bande riveraine",{"$f":"'ImplantBandesRiv(3)'!D6","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles"}]
["Longueur (mètres)",{"$f":"'ImplantBandesRiv(3)'!D7","v":0}]
["Largeur (mètres)",{"$f":"'ImplantBandesRiv(3)'!D8","v":0}]
["Quantité totale d'arbustes",{"$f":"'ImplantBandesRiv(3)'!D20+'ImplantBandesRiv(3)'!D22+'ImplantBandesRiv(3)'!D24","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Espèce 9"]
["Espèce 10"]
["Espèce 11"]
["Espèce 12"]
["Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(3)'!D30+'ImplantBandesRiv(3)'!D32+'ImplantBandesRiv(3)'!D34","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Quantité totale de résineux",{"$f":"'ImplantBandesRiv(3)'!D36+'ImplantBandesRiv(3)'!D38+'ImplantBandesRiv(3)'!D40","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Superficie ensemencée (m2)",{"$f":"'ImplantBandesRiv(3)'!D13*'ImplantBandesRiv(3)'!D7+'ImplantBandesRiv(3)'!D15*'ImplantBandesRiv(3)'!D7","v":0}]
["Quantité totale de plantes herbacées (kg)",{"$f":"'ImplantBandesRiv(3)'!E12+'ImplantBandesRiv(3)'!E14","v":0}]
[{"$f":"IF('ImplantBandesRiv(3)'!D12=\"\",\"Mélange de plantes herbacées 1\",'ImplantBandesRiv(3)'!D12)","v":"Mélange de plantes herbacées 1"},{"$f":"'ImplantBandesRiv(3)'!E12","v":0}]
[{"$f":"IF('ImplantBandesRiv(3)'!D14=\"\",\"Mélange de plantes herbacées 2\",'ImplantBandesRiv(3)'!D14)","v":"Mélange de plantes herbacées 2"},{"$f":"'ImplantBandesRiv(3)'!E14","v":0}]
["Fournitures"]
["Paillis de plastique (mètres)",{"$f":"'ImplantBandesRiv(3)'!E42+'ImplantBandesRiv(3)'!E43","v":0}]
["Paillis individuels",{"$f":"'ImplantBandesRiv(3)'!E44+'ImplantBandesRiv(3)'!E45","v":0}]
["Colerettes ",{"$f":"'ImplantBandesRiv(3)'!E46+'ImplantBandesRiv(3)'!E47","v":0}]
["Protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(3)'!E48","v":0}]
["Protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(3)'!E49","v":0}]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]

{"sheet":"ImplantBandesRiv(4)","index":21,"n_rows":71,"n_cols":21,"rows_kept":71,"cut":false,"hidden":true,"merged":[[1,2,1,3],[3,2,3,3],[12,12,15,12],[12,13,15,13]]}
[null,null,null,null,null,null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"? Ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Arborescente\" ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Trois Services\" ou \"Personalisée\"","modèle arbustive?"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio Pré-fleuri - Brillion"]
[null,null,"Implantation d'une bande riveraine",null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"?","modèle \"arborescente\"?",null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie biodiversité sols médium - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie restauration sols médium - manuel"]
[null,null,"Modèle de bande riveraine choisi","Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles",null,null,null,null,null,{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\")","v":false},{"$f":"(D6=\"Arborescente\")","v":false},{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Arborescente\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"D6=\"Arbustive\"","v":false},null,null,null,null,"Gloco Herbio® Prairie indigène sols medium - manuel"]
[null,null,"Longueur de bande riveraine (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie indigène sols humides - manuel"]
[null,null,"Largeur de bande riveraine (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie indigène pionnier - manuel"]
[null,null,"Superficie",{"$f":"D7*D8/10000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Plantes mellifères vivaces  - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Ultra-pollinisation - manuel"]
[null,null,"Choix de la semence","Type de semences ","Quantité nécessaire (kg)","Coût total ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Ultra-pollinisation argile - manuel"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D12=\"\",0,$D7*D13/10000*VLOOKUP(D12,BDCouts,6,FALSE))","v":0},{"$f":"IF(D12=\"\",0,E12/VLOOKUP(D12,BDCouts,6,FALSE)*VLOOKUP(D12,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D12)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D12)))","v":false},{"$f":"D12=\"\"","v":true},{"$f":"OR(AND(J12,$L14),AND(J14,$L12))","v":false},{"$f":"OR(AND(K12,$L14),AND(K14,$L12))","v":false},null,null,null,null,null,"Indigo Pionnier - manuel",{"$f":"CONCATENATE(type_mod,2)","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles2"}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,"manuel","Brillion","rien","un des 2 manuel et l'autre vide","un des 2 Brillon et l'autre vide",null,null,null,null,null,"Indigo Argile - manuel"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D14=\"\",0,$D7*D15/10000*VLOOKUP(D14,BDCouts,6,FALSE))","v":0},{"$f":"IF(D14=\"\",0,E14/VLOOKUP(D14,BDCouts,6,FALSE)*VLOOKUP(D14,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D14)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D14)))","v":false},{"$f":"D14=\"\"","v":true},null,null,null,null,null,null,null,"Rustique Renature riverain avec fleurs - manuel"]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature sol argileux - manuel"]
[null,null,"Choix du type de végétaux","Nombre de végétaux du projet","Format des végétaux","Coût total ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - manuel (pollinisateurs)"]
[null,null,"Nombre de rangées d'arbustes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélanges de semences prairie (semis mécanique, Brillion)"]
[null,null,"Espacement entre les arbustes (mètres)",null,{"$f":"IF(AND($D$17=\"\",D18=\"\"),\"\",IF(AND($D$17=0,D18<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Brillion"]
[null,null,"Proportion d'arbustes de format #1",{"$f":"IF(OR(D17=\"\",D17=0),\"\",1-D21-D23)","v":""},{"$f":"IF(AND($D$17=\"\",D19=\"\"),\"\",IF(AND($D$17=0,D19<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,"arbustres","couts unit.M.O.","Frais M.O.","(FA)",null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Brillion"]
[null,null,"Quantité d'arbustes #1",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D19,0))","v":0},null,{"$f":"IF(E20=\"\",0,D20*VLOOKUP(E20,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E20,M20))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J20,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E20=\"\",0,D20*K20)","v":0},{"$f":"SEARCH(M$19,E20)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Brillion","FA"]
[null,null,"Proportion d'arbustes #2",null,{"$f":"IF(AND($D$17=\"\",D21=\"\"),\"\",IF(AND($D$17=0,D21<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Brillion"]
[null,null,"Quantité d'arbustes #2",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D21,0))","v":0},null,{"$f":"IF(E22=\"\",0,D22*VLOOKUP(E22,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E22,M22))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J22,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E22=\"\",0,D22*K22)","v":0},{"$f":"SEARCH(M$19,E22)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Indigo Stabilisation indigène - Brillion","FA"]
[null,null,"Proportion d'arbustes #3",null,{"$f":"IF(AND($D$17=\"\",D23=\"\"),\"\",IF(AND($D$17=0,D23<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Brillion"]
[null,null,"Quantité d'arbustes #3",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D23,0))","v":0},null,{"$f":"IF(E24=\"\",0,D24*VLOOKUP(E24,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E24,M24))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J24,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E24=\"\",0,D24*K24)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,"Rustique Renature riverain - Brillion","FA"]
[null,null,"Nombre de rangées d'arbres",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Brillion"]
[null,null,"Espacement entre les arbres (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Brillion"]
[null,null,"Proportion de résineux vs feuillus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion (prairie)"]
[null,null,"Proportion feuillus totale",{"$f":"IF(D27=\"\",\"\",IF(D27=1,0,IF(D27=0,1,1-D27)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion"]
[null,null,"Proportion de feuillus #1",{"$f":"IF(D27=\"\",\"\",IF(D27=1,\"\",IF(D27=0,IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1)))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAF)",null,null,null,null,null,null,"Mélanges de semences prairie (semis manuel, à la volée)"]
[null,null,"Quantité de feuillus #1",{"$f":"IF(OR(D27=1,D29=\"\"),0,IF(OR(D$27=\"\",D$26=\"\",D$25=\"\"),0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D29,0)))","v":0},null,{"$f":"IF(E30=\"\",0,D30*VLOOKUP(E30,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E30,M30))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J30,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E30=\"\",0,D30*K30)","v":0},{"$f":"SEARCH(M$29,E30)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Manuel","FAF"]
[null,null,"Proportion de feuillus #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Manuel"]
[null,null,"Quantité de feuillus #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D27=1,0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D31,0))))","v":0},null,{"$f":"IF(E32=\"\",0,D32*VLOOKUP(E32,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E32,M32))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J32,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E32=\"\",0,D32*K32)","v":0},{"$f":"SEARCH(M$29,E32)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Manuel","FAF"]
[null,null,"Proportion de feuillus #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Manuel"]
[null,null,"Quantité de feuillus #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D33,0)))","v":0},null,{"$f":"IF(E34=\"\",0,D34*VLOOKUP(E34,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E34,M34))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J34,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E34=\"\",0,D34*K34)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,"Indigo Stabilisation indigène - Manuel","FAF"]
[null,null,"Proportion de résineux #1",{"$f":"IF(D$27=\"\",\"\",IF(D27=1,IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1),IF(D27=0,\"\",IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAR)",null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Manuel"]
[null,null,"Quantité de résineux #1",{"$f":"IF(OR(D25=\"\",D26=\"\",D27=\"\",D35=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D35,0)))","v":0},null,{"$f":"IF(E36=\"\",0,D36*VLOOKUP(E36,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E36,SEARCH(\"(\",E36)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J36,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(D36=0,0,D36*K36)","v":0},{"$f":"SEARCH(M$35,E36)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Rustique Renature riverain - Manuel","FAR"]
[null,null,"Proportion de résineux #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Manuel"]
[null,null,"Quantité de résineux #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D37,0)))","v":0},null,{"$f":"IF(E38=\"\",0,D38*VLOOKUP(E38,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E38,SEARCH(\"(\",E38)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J38,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$f":"SEARCH(M$35,E38)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Manuel","FAR"]
[null,null,"Proportion de résineux #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Manuel (prairie)"]
[null,null,"Quantité de résineux #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D39,0)))","v":0},null,{"$f":"IF(E40=\"\",0,D40*VLOOKUP(E40,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E40,SEARCH(\"(\",E40)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J40,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,null,null,null,null,null,"Mil et luzerne - Manuel","FAR"]
[null,null,"Choix des fournitures","Type de fournitures inclus ou non","Quantité","Coût total ($)",null,null,null,"D42 et D43=0",null,"Paillis en D42 ou D43)",null,null,null,null,null,null,null,"Panic érigé"]
[null,null,"Paillis de plastique arbustes",null,{"$f":"IF(D42=\"NON\",0,IF(D42=\"\",0,IF(D42=\"Copeaux de bois\",D17*$D$7,IF(D42=\"Paillis biodégradable BIO360 (20microns)\",D17*$D$7,IF(D42=\"Paillis plastique noir embossé (58microns)\",D17*$D$7)))))","v":0},{"$f":"IF(OR(D42=\"NON\",D42=\"\"),0,E42*VLOOKUP(D42,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"IF(AND(D42=0,D43=0),TRUE,FALSE)","v":true},{"$f":"AND(N$6,J42)","v":false},{"$f":"LEFT(D42,7)=\"Paillis\"","v":false},null,null,null,null,null,null,null,"Panic érigé Cave in Rock"]
[null,null,"Paillis de plastique arbres",null,{"$f":"IF(D43=\"NON\",0,IF(D43=\"\",0,IF(D43=\"Copeaux de bois\",D25*$D$7,IF(D43=\"Paillis biodégradable BIO360 (20microns)\",D25*$D$7,IF(D43=\"Paillis plastique noir embossé (58microns)\",D25*$D$7)))))","v":0},0,null,null,null,"D44 et D45 = 0",null,{"$f":"LEFT(D43,7)=\"Paillis\"","v":false}]
[null,null,"Paillis individuel arbustes",null,{"$f":"IF(D44=\"NON\",0,IF(D44=\"\",0,D20+D22+D24))","v":0},0,null,null,null,{"$f":"IF(AND(D44=\"NON\",D45=\"NON\"),TRUE,FALSE)","v":false},{"$f":"AND(N$6,J44)","v":false},{"$f":"OR(L42,L43)","v":false}]
[null,null,"Paillis individuel arbres",null,{"$f":"IF(D45=\"NON\",0,IF(D45=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},0]
[null,null,"Collerette arbustes",null,{"$f":"IF(D46=\"NON\",0,IF(D46=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(OR(D46=\"NON\",D46=\"\"),0,E46*VLOOKUP(U46,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Collerette arbres",null,{"$f":"IF(D47=\"NON\",0,IF(D47=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(OR(D47=\"NON\",D47=\"\"),0,E47*VLOOKUP(U47,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Protecteurs contre les rongeurs pour les feuillus",null,{"$f":"IF(D48=\"NON\",0,IF(D48=\"\",0,D30+D32+D34))","v":0},0,null,null,null,"Clôture en d49?"]
[null,null,"Protecteurs contre les cervidés pour les feuillus",null,{"$f":"IF(OR(D49=\"NON\",D49=\"\"),0,IF(OR(D30=\"\",D32=\"\",D34=\"\"),0,IF(J49,D7,D30+D32+D34)))","v":0},0,null,null,null,{"$f":"NOT(ISERROR(SEARCH(\"Clôture\",D49)))","v":false}]
[null,null,"Autres"]
[null,null,"Main d'œuvre implantation","Type d'intervention ou non","Quantité","Coût total ($)",null,null,null,null,{"$f":"J4","v":"Modèle \"Extra Biomasse\" ou \"Arbustive\"?"}]
[null,null,"Sous-soleuse (loam)",null,{"$f":"IF(D52=\"NON\",0,IF(D52=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D52=\"NON\",D52=\"\"),0,E52*VLOOKUP(C52,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Travail de sol - primaire",null,{"$f":"IF(D53=\"NON\",0,IF(D53=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D53=\"NON\",D53=\"\"),0,E53*VLOOKUP(D53,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,null,"Travail de sol - secondaire",null,{"$f":"IF(D54=\"NON\",0,IF(D54=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D54=\"NON\",D54=\"\"),0,E54*VLOOKUP(D54,BDCouts,2,FALSE))","v":0}]
[null,null,"Déroulage pallis plastique ",null,{"$f":"IF(D55=\"NON\",0,IF(D55=\"\",0,E42+E43))","v":0},{"$f":"IF(OR(D55=\"NON\",D55=\"\"),0,E55*VLOOKUP(C55,BDCouts,2,FALSE))","v":0},null,null,null,"OUI",null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,null,"Pose paillis individuel",null,{"$f":"IF(D56=\"NON\",0,IF(D56=\"\",0,E44+E45))","v":0},{"$f":"IF(OR(D56=\"NON\",D56=\"\"),0,E56*VLOOKUP(C56,BDCouts,2,FALSE))","v":0},null,null,null,"NON","Manuel ds D12 et D14?",null,"brillon en D12 et D14?"]
[null,null,"Plantation d'arbustes",null,{"$f":"IF(D57=\"NON\",0,IF(D57=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(D57=\"\",0,IF(D57=\"NON\",0,SUM(L20:L24)))","v":0},null,null,null,null,"ou Manuel et rien en d12 et d14",null,"ou brillon et rien en D12 et D14"]
[null,null,"Plantation d'arbres",null,{"$f":"IF(D58=\"NON\",0,IF(D58=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(D58=\"\",0,IF(D58=\"NON\",0,SUM(L30:L40)))","v":0},null,null,null,"tous",{"$f":"OR(AND(J12,J14),M12)","v":false},null,{"$f":"OR(AND(K12,K14),N12)","v":false}]
[null,null,"Ensemencement",null,{"$f":"IF(D59=\"NON\",0,IF(D59=\"\",0,$D$7*D13/10000+$D$7*D15/10000))","v":0},{"$f":"IF(OR(D59=\"NON\",D59=\"\"),0,E59*VLOOKUP(D59,BDCouts,2,FALSE))","v":0},null,null,null,"NON","NON",null,"NON"]
[null,null,"Pose de collerette arbres",null,{"$f":"IF(D60=\"NON\",0,IF(D60=\"\",0,E47))","v":0},{"$f":"IF(OR(D60=\"NON\",D60=\"\"),0,E60*VLOOKUP(C60,BDCouts,2,FALSE))","v":0},null,null,null,"Semis manuel + incorporation","Semis manuel + incorporation",null,"Semoir à céréales conventionnel"]
[null,null,"Pose de collerette arbustres",null,{"$f":"IF(D61=\"NON\",0,IF(D61=\"\",0,E46))","v":0},{"$f":"IF(OR(D61=\"NON\",D61=\"\"),0,E61*VLOOKUP(C61,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir à céréales conventionnel",null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les rongeurs ",null,{"$f":"IF(D62=\"NON\",0,IF(D62=\"\",0,E48))","v":0},{"$f":"IF(OR(D62=\"NON\",D62=\"\"),0,E62*VLOOKUP(C62,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les cervidés",null,{"$f":"IF(D63=\"NON\",0,IF(D63=\"\",0,E49))","v":0},{"$f":"IF(OR(D63=\"NON\",D63=\"\"),0,E63*VLOOKUP(C63,BDCouts,2,FALSE))","v":0}]
[null,null,"Autres honoraires","Type d'intervention","Quantité (heures)","Coût total ($)"]
[null,null,"Planification"]
[null,null,"Attestation de conformité"]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"FraisEntretien(4)","index":22,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":true,"merged":[[0,2,0,3],[2,2,2,3]]}
[null,null,"Entretien d'une bande riveraine"]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(4)'!D6=MenusD!$A$36,\"Extra_Miel\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$37,\"Prairie_Riveraine\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$38,\"Panic_Général\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$42,\"Trois_Services\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$39,\"Extra_Biomasse\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""},null,null,null,null,null,null,null,{"$f":"OR(K4,K5,K6)","v":false}]
[null,null,"Longueur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(4)'!D7","v":0},null,null,null,null,null,null,{"$f":"C3=\"Extra_Miel\"","v":false}]
[null,null,"Largeur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(4)'!D8","v":0},null,null,null,null,null,null,{"$f":"C3=\"Prairie_Riveraine\"","v":false}]
[null,null,"Superficie (hectares)",{"$f":"D4*D5/10000","v":0},null,null,null,null,null,null,{"$f":"C3=\"Panic_Général\"","v":false}]
[null,null,"Végétaux implantés","Nombre de végétaux du projet"]
[null,null,"Nombre de rangées d'arbustes",{"$f":"'ImplantBandesRiv(4)'!D17","v":0}]
[null,null,"Espacement entre les arbustes (mètres)",{"$f":"'ImplantBandesRiv(4)'!D18","v":0}]
[null,null,"Quantité totale d'arbustes",{"$f":"IF(D9=0,\"0\",D4/D9*D8)","v":"0"}]
[null,null,"Nombre de rangées d'arbres",{"$f":"'ImplantBandesRiv(4)'!D25","v":0}]
[null,null,"Espacement entre les arbres (mètres)",{"$f":"'ImplantBandesRiv(4)'!D26","v":0}]
[null,null,"Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(4)'!D30+'ImplantBandesRiv(4)'!D32+'ImplantBandesRiv(4)'!D34","v":0}]
[null,null,"Quantité totale de résineux",{"$f":"'ImplantBandesRiv(4)'!D36+'ImplantBandesRiv(4)'!D38+'ImplantBandesRiv(4)'!D40","v":0}]
[null,null,"Frais entretien",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Regarnis ($/bande/année)",null,null,{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(4)'!$F20+'ImplantBandesRiv(4)'!$F22+'ImplantBandesRiv(4)'!$F24+'ImplantBandesRiv(4)'!$F30+'ImplantBandesRiv(4)'!$F32+'ImplantBandesRiv(4)'!$F34+'ImplantBandesRiv(4)'!$F36+'ImplantBandesRiv(4)'!$F38+'ImplantBandesRiv(4)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(4)'!$F20+'ImplantBandesRiv(4)'!$F22+'ImplantBandesRiv(4)'!$F24+'ImplantBandesRiv(4)'!$F30+'ImplantBandesRiv(4)'!$F32+'ImplantBandesRiv(4)'!$F34+'ImplantBandesRiv(4)'!$F36+'ImplantBandesRiv(4)'!$F38+'ImplantBandesRiv(4)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(4)'!$F20+'ImplantBandesRiv(4)'!$F22+'ImplantBandesRiv(4)'!$F24+'ImplantBandesRiv(4)'!$F30+'ImplantBandesRiv(4)'!$F32+'ImplantBandesRiv(4)'!$F34+'ImplantBandesRiv(4)'!$F36+'ImplantBandesRiv(4)'!$F38+'ImplantBandesRiv(4)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(4)'!$F20+'ImplantBandesRiv(4)'!$F22+'ImplantBandesRiv(4)'!$F24+'ImplantBandesRiv(4)'!$F30+'ImplantBandesRiv(4)'!$F32+'ImplantBandesRiv(4)'!$F34+'ImplantBandesRiv(4)'!$F36+'ImplantBandesRiv(4)'!$F38+'ImplantBandesRiv(4)'!$F40)*0.1))","v":0}]
[null,null,"Débroussaillage ($/bande/année)",null,{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},0,0,0,null," (2 côtés de la ligne de plantation)",{"$f":"CONCATENATE(D17,K17)","v":" (2 côtés de la ligne de plantation)"},{"$f":"IF(D17=\"non\",0,VLOOKUP(L17,BDCouts,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,"Taille de formation des feuillus ($/bande/année)",null,null,{"$f":"IF($D$18=\"OUI\",$D$13*P18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*Q18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*R18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*S18,IF($D$18=\"NON\",0,0))","v":0},null,"Taille de formation",{"$f":"CONCATENATE($K18,\" \",F15)","v":"Taille de formation Année 2"},{"$f":"CONCATENATE($K18,\" \",G15)","v":"Taille de formation Année 3"},"Taille de formation Année 4","Taille de formation Année 5",{"$f":"VLOOKUP(L18,BDCouts,2,FALSE)","v":0.68888888888888899},{"$f":"VLOOKUP(M18,BDCouts,2,FALSE)","v":0.89444444444444449},{"$f":"VLOOKUP(N18,BDCouts,2,FALSE)","v":1.1333333333333333},{"$f":"VLOOKUP(O18,BDCouts,2,FALSE)","v":1.3388888888888888}]
[null,null,"Fauche ($/bande/année)",null,{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},0,0,0,null,{"$f":"CONCATENATE(C3,\"4\")","v":"4"},{"$f":"IF(D19=\"\",\"\",VLOOKUP($D19,BDCouts,2,FALSE))","v":""}]
[null,null,"Fauche et déchiquetage saules ($/bande/année)",null,null,null,{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},"",null,{"$f":"IF(D20=\"\",\"\",IF(D20=\"NON\",0,IF(D20=\"OUI\",VLOOKUP(O20,BDCouts,2,FALSE),\"\")))","v":""},{"$f":"CONCATENATE(C$3,\"5\")","v":"5"},"NON",{"$f":"IF($D5=3,1,IF($D5=5,2,0))*$D$4*$K20","v":{"$error":"#VALUE!"}},{"$f":"IF(D20=\"oui\",\"Fauche et déchiquetage à forfait\",\"\")","v":""}]
[null,null,"Autres honoraires",null,null,null,null,null,null,null,null,null,"Billy Goat"]
[null,null,"État des lieux ($/an)",null,null,null,null,null,null,null,null,null,"Manuel/Weed Eater"]
[null,null,"Attestation de conformité ($/an)"]
[null,null,"Autres ($/an)"]
[]
[null,null,"TOTAL",null,{"$f":"IF($D$4=0,0,E16+E17+E18+E19+E20+E22+E23+E24)","v":0},{"$f":"IF($D$4=0,0,F16+F17+F18+F19+F20+F22+F23+F24)","v":0},{"$f":"IF($D$4=0,0,G16+G17+G18+G19+IF(G20=\"\",0,G20)+G22+G23+G24)","v":0},{"$f":"IF($D$4=0,0,H16+H17+H18+H19+IF(H20=\"\",0,H20)+H22+H23+H24)","v":0},{"$f":"IF($D$4=0,0,I16+I17+I18+I19+IF(I20=\"\",0,I20)+I22+I23+I24)","v":0}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"FraisCulture(4)","index":23,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,2,0,4],[20,1,20,2],[38,1,38,2]]}
[null,null,"Culture en moins dans la bande riveraine"]
[null,null,{"$f":"IF('ImplantBandesRiv(4)'!D6=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(4)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,null,"Donnée de culture (Régie conventionnelle)","Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D4=\"Soya\",D6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D4=\"Foin\",D6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E4=\"Soya\",E6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E4=\"Foin\",E6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F4=\"Soya\",F6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F4=\"Foin\",F6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G4=\"Soya\",G6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G4=\"Foin\",G6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H4=\"Soya\",H6=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H4=\"Foin\",H6=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D12-D14","v":0},{"$f":"E12-E14","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D16*'ImplantBandesRiv(4)'!$D$9","v":0},{"$f":"E16*'ImplantBandesRiv(4)'!$D$9","v":0},{"$f":"F16*'ImplantBandesRiv(4)'!$D$9","v":0},{"$f":"G16*'ImplantBandesRiv(4)'!$D$9","v":0},{"$f":"H16*'ImplantBandesRiv(4)'!$D$9","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(4)'!D69=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(4)'!D69=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(4)'!D69=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(4)'!D69=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(4)'!D69=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(4)'!D69=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(4)'!D69=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(4)'!D69=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D22=\"Soya\",D24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D22=\"Foin\",D24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E22=\"Soya\",E24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E22=\"Foin\",E24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F22=\"Soya\",F24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F22=\"Foin\",F24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G22=\"Soya\",G24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G22=\"Foin\",G24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H22=\"Soya\",H24=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H22=\"Foin\",H24=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D30-D32","v":0},{"$f":"E30-E32","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D34*'ImplantBandesRiv(4)'!$D$72","v":0},{"$f":"E34*'ImplantBandesRiv(4)'!$D$72","v":0},{"$f":"F34*'ImplantBandesRiv(4)'!$D$72","v":0},{"$f":"G34*'ImplantBandesRiv(4)'!$D$72","v":0},{"$f":"H34*'ImplantBandesRiv(4)'!$D$72","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(4)'!#REF!=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":{"$error":"#REF!"}}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D48-D50","v":0},{"$f":"E48-E50","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"E52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"F52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"G52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"H52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"MontageFinancier(4)","index":24,"n_rows":37,"n_cols":41,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,34,2,34],[1,35,2,35],[0,32,2,32],[0,33,2,33],[0,34,0,35],[0,36,2,36],[0,40,2,40],[0,10,0,11],[0,12,2,12],[0,16,2,16],[0,17,2,17],[0,18,0,19],[1,10,2,10],[1,11,2,11],[1,18,2,18],[1,19,2,19],[0,25,2,25],[0,26,0,27],[0,28,2,28],[1,26,2,26],[1,27,2,27],[0,0,2,0],[0,1,2,1],[0,2,0,3],[0,4,2,4],[0,8,2,8],[0,9,2,9],[1,2,2,2],[1,3,2,3],[0,20,2,20],[0,24,2,24]]}
["Poste de dépenses","Coûts réels année 1","Prime-Vert",null,"Dépassement","Autre bailleur de fonds 1","Autre bailleur de fonds 2","Autre bailleur de fonds 3","Montant à débourser ","Coûts réels année 2","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 3","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 4","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 5","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser "]
[null,null,"Coûts admissibles mesure 4300 HBV et biodiversité","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n"]
[null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention"]
["IMPLANTATION"]
["Honoraires planification",{"$f":"'ImplantBandesRiv(4)'!$F65","v":0},{"$f":"MIN('ImplantBandesRiv(4)'!$F65+0,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B5,C5)","v":0},{"$f":"B5-D5","v":0},null,null,null,{"$f":"E5-SUM(F5:H5)","v":0},null,null,null,null,null,null,null,{"$f":"M5-SUM(N5:P5)","v":0},null,null,null,null,null,null,null,{"$f":"U5-SUM(V5:X5)","v":0},null,null,null,null,null,null,null,{"$f":"AC5-SUM(AD5:AF5)","v":0},null,null,null,null,null,null,null,{"$f":"AK5-SUM(AL5:AN5)","v":0}]
["Achat de plants d'arbres et arbustesa",{"$f":"SUMIFS('ImplantBandesRiv(4)'!$F$20:$F$24,'ImplantBandesRiv(4)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(4)'!$E$20:$E$24,\"<>\")+SUM('ImplantBandesRiv(4)'!$F$30:$F$40)","v":0},{"$f":"IF(OR('ImplantBandesRiv(4)'!D30=\"\",'ImplantBandesRiv(4)'!D32=\"\",'ImplantBandesRiv(4)'!D34=\"\",'ImplantBandesRiv(4)'!D36=\"\",'ImplantBandesRiv(4)'!D38=\"\",'ImplantBandesRiv(4)'!D40=\"\"),0,8*(SUMIFS('ImplantBandesRiv(4)'!$D$20:$D$24,'ImplantBandesRiv(4)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(4)'!$F$20:$F$24,\"<>x\")+SUM('ImplantBandesRiv(4)'!$D$30+'ImplantBandesRiv(4)'!$D$32+'ImplantBandesRiv(4)'!$D$34+'ImplantBandesRiv(4)'!$D$36+'ImplantBandesRiv(4)'!$D$38+'ImplantBandesRiv(4)'!$D$40)))","v":0},0,{"$f":"B6-D6","v":0},null,null,null,{"$f":"E6-SUM(F6:H6)","v":0},null,null,null,null,null,null,null,{"$f":"M6-SUM(N6:P6)","v":0},null,null,null,null,null,null,null,{"$f":"U6-SUM(V6:X6)","v":0},null,null,null,null,null,null,null,{"$f":"AC6-SUM(AD6:AF6)","v":0},null,null,null,null,null,null,null,{"$f":"AK6-SUM(AL6:AN6)","v":0}]
["Achat de boutures ",{"$f":"SUMIFS('ImplantBandesRiv(4)'!$F$20:$F$24,'ImplantBandesRiv(4)'!$E$20:$E$24,\"=Bouture (FA)\")","v":0},{"$f":"1.5*(SUMIFS('ImplantBandesRiv(4)'!$D$20:$D$24,'ImplantBandesRiv(4)'!$E$20:$E$24,\"=Bouture (FA)\",'ImplantBandesRiv(4)'!$F$20:$F$24,\"<>x\"))","v":0},0,{"$f":"B7-D7","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de semences indigènes",{"$f":"SUM('ImplantBandesRiv(4)'!$F$12:$F$14)","v":0},{"$f":"250*(SUM('ImplantBandesRiv(4)'!E12:'ImplantBandesRiv(4)'!E14))","v":0},0,{"$f":"B8-D8","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(4)'!$F$49","v":0},{"$f":"6.5*'ImplantBandesRiv(4)'!E49","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(4)'!$F$48","v":0},{"$f":"'ImplantBandesRiv(4)'!F48*1","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre implantation : préparation du terrain, plantation, pose des protecteurs, achat et pose du paillis",{"$f":"SUM('ImplantBandesRiv(4)'!$F$52:$F$63)-'ImplantBandesRiv(4)'!$F$59+SUM('ImplantBandesRiv(4)'!$F$42:$F$47)","v":0},{"$f":"(SUM('ImplantBandesRiv(4)'!$F$52:$F$63)-'ImplantBandesRiv(4)'!$F$59+SUM('ImplantBandesRiv(4)'!$F$42:$F$47))*2.15","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre ensemencement",{"$f":"'ImplantBandesRiv(4)'!$F$59","v":0},{"$f":"3*(('ImplantBandesRiv(4)'!D7*'ImplantBandesRiv(4)'!D13)+('ImplantBandesRiv(4)'!D7*'ImplantBandesRiv(4)'!D15))","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Honoraires Attestation de conformité",{"$f":"'ImplantBandesRiv(4)'!$F$66","v":0},{"$f":"MIN(350,SUM(C5:C12)*0.5)","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["ENTRETIEN"]
["Honoraires état des lieux",{"$f":"SUM('FraisEntretien(4)'!$E$22)","v":0},{"$f":"MIN(B15,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B15,C15)","v":0},{"$f":"B15-D15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(4)'!$F22)","v":0},{"$f":"MIN(J15,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J15,K15)","v":0},{"$f":"J15-L15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(4)'!$G22)","v":0},{"$f":"MIN(R15,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R15,S15)","v":0},{"$f":"R15-T15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(4)'!$H22)","v":0},{"$f":"MIN(Z15,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z15,AA15)","v":0},{"$f":"Z15-AB15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(4)'!$H22)","v":0},{"$f":"MIN(AH15,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH15,AI15)","v":0},{"$f":"AH15-AJ15","v":0},null,null,null,0]
["Achat d'arbres pour regarnirb",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(4)'!F16","v":0},{"$f":"IF(OR('ImplantBandesRiv(4)'!D30=\"\",'ImplantBandesRiv(4)'!D32=\"\",'ImplantBandesRiv(4)'!D34=\"\",'ImplantBandesRiv(4)'!D36=\"\",'ImplantBandesRiv(4)'!D38=\"\",'ImplantBandesRiv(4)'!D40=\"\"),\"\",MIN(25*0.1*('ImplantBandesRiv(4)'!$D30+'ImplantBandesRiv(4)'!$D32+'ImplantBandesRiv(4)'!$D34+'ImplantBandesRiv(4)'!$D36+'ImplantBandesRiv(4)'!$D38+'ImplantBandesRiv(4)'!$D40),1000))","v":0},{"$f":"IF(K16=\"\",\"\",IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J16,K16))","v":0},{"$f":"J16-L16","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!G16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(4)'!$D30+'ImplantBandesRiv(4)'!$D32+'ImplantBandesRiv(4)'!$D34+'ImplantBandesRiv(4)'!$D36+'ImplantBandesRiv(4)'!$D38+'ImplantBandesRiv(4)'!$D40),1000)","v":0},{"$f":"IF(S16=\"\",\"\",IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R16,S16))","v":0},{"$f":"R16-T16","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!H16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(4)'!$D30+'ImplantBandesRiv(4)'!$D32+'ImplantBandesRiv(4)'!$D34+'ImplantBandesRiv(4)'!$D36+'ImplantBandesRiv(4)'!$D38+'ImplantBandesRiv(4)'!$D40),1000)","v":0},{"$f":"IF(AA16=\"\",\"\",IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z16,AA16))","v":0},{"$f":"Z16-AB16","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!I16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(4)'!$D30+'ImplantBandesRiv(4)'!$D32+'ImplantBandesRiv(4)'!$D34+'ImplantBandesRiv(4)'!$D36+'ImplantBandesRiv(4)'!$D38+'ImplantBandesRiv(4)'!$D40),1000)","v":0},{"$f":"IF(AI16=\"\",\"\",IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH16,AI16))","v":0},{"$f":"AH16-AJ16","v":0},null,null,null,0]
["Débroussaillage",{"$f":"'FraisEntretien(4)'!$E$17","v":0},null,null,{"$f":"B17","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!F17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(4)'!G17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(4)'!H17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(4)'!I17","v":0},null,null,null,null,null,null,0]
["Fauche herbacées et Panic",{"$f":"'FraisEntretien(4)'!$E$19","v":0},null,null,{"$f":"B18","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!F19","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(4)'!G19=\"\",0,'FraisEntretien(4)'!G19)+IF('FraisEntretien(4)'!G20=\"\",0,'FraisEntretien(4)'!G20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(4)'!H19=\"\",0,'FraisEntretien(4)'!H19)+IF('FraisEntretien(4)'!H20=\"\",0,'FraisEntretien(4)'!H20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(4)'!I19=\"\",0,'FraisEntretien(4)'!I19)+IF('FraisEntretien(4)'!I20=\"\",0,'FraisEntretien(4)'!I20)","v":0},null,null,null,null,null,null,0]
["Taille de formation des feuillus",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(4)'!F18","v":0},{"$f":"IF(IF('ImplantBandesRiv(4)'!$D35=\"\",0,'ImplantBandesRiv(4)'!$D35)+IF('ImplantBandesRiv(4)'!$D37=\"\",0,'ImplantBandesRiv(4)'!$D37)+IF('ImplantBandesRiv(4)'!$D39=\"\",0,'ImplantBandesRiv(4)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(4)'!$D25*'ImplantBandesRiv(4)'!$D7","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J19:K19)","v":0},{"$f":"J19-L19","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!G18","v":0},{"$f":"IF(IF('ImplantBandesRiv(4)'!$D35=\"\",0,'ImplantBandesRiv(4)'!$D35)+IF('ImplantBandesRiv(4)'!$D37=\"\",0,'ImplantBandesRiv(4)'!$D37)+IF('ImplantBandesRiv(4)'!$D39=\"\",0,'ImplantBandesRiv(4)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(4)'!$D25*'ImplantBandesRiv(4)'!$D7","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R19:S19)","v":0},{"$f":"R19-T19","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!H18","v":0},{"$f":"IF(IF('ImplantBandesRiv(4)'!$D35=\"\",0,'ImplantBandesRiv(4)'!$D35)+IF('ImplantBandesRiv(4)'!$D37=\"\",0,'ImplantBandesRiv(4)'!$D37)+IF('ImplantBandesRiv(4)'!$D39=\"\",0,'ImplantBandesRiv(4)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(4)'!$D25*'ImplantBandesRiv(4)'!$D7","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z19,AA19)","v":0},{"$f":"Z19-AB19","v":0},null,null,null,0,{"$f":"'FraisEntretien(4)'!I18","v":0},{"$f":"IF(IF('ImplantBandesRiv(4)'!$D35=\"\",0,'ImplantBandesRiv(4)'!$D35)+IF('ImplantBandesRiv(4)'!$D37=\"\",0,'ImplantBandesRiv(4)'!$D37)+IF('ImplantBandesRiv(4)'!$D39=\"\",0,'ImplantBandesRiv(4)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(4)'!$D25*'ImplantBandesRiv(4)'!$D7","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH19,AI19)","v":0},{"$f":"AH19-AJ19","v":0},null,null,null,0]
["Honoraires Attestation de conformité + Autres",null,null,null,null,null,null,null,null,{"$f":"SUM('FraisEntretien(4)'!F23:'FraisEntretien(4)'!F24)","v":0},{"$f":"MIN(SUM(K15:K19)/2,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J20:K20)","v":0},{"$f":"J20-L20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(4)'!G23,'FraisEntretien(4)'!G24)","v":0},{"$f":"MIN(SUM(S15:S19)/2,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R20:S20)","v":0},0,null,null,null,0,{"$f":"SUM('FraisEntretien(4)'!H23,'FraisEntretien(4)'!H24)","v":0},{"$f":"MIN(SUM(AA15:AA19)/2,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z20,AA20)","v":0},{"$f":"Z20-AB20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(4)'!I23,'FraisEntretien(4)'!I24)","v":0},{"$f":"MIN(SUM(AI15:AI19)/2,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH20,AI20)","v":0},{"$f":"AH20-AJ20","v":0},null,null,null,0]
["Total",{"$f":"SUM(B5:B20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N20)","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]
["aLa proportion d’arbres et d’arbustes fruitiers indigènes à vocation commerciale ne doit pas dépasser 50 % du nombre de végétaux prévus à l’implantation. "]
["bSi la trouée mesure plus de 30m de long, le coût maximal admissible est de 8$/arbre au lieu de 25$/arbre. Admissibile si mortalité des arbres entre 10 et 50%. Pas de subvention pour le remplacement d'arbuste."]
["cAide financière 70% des coûts admissibles et 90% pour les entreprises en production biologique, de la relève ou en démarrage, ou dans un projet collectif."]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir des onglets sources Implantation et Entretien"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
["Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
["A reporter dans l'onglet synthèse, pour chacune des 5 années :"]
["Coûts réels : B21"]
["Coûts réels/m : B21/onglet implantationB26"]
["Montant de subvention total : par ex. D21+F21+G21+H21 pour année 1"]
["Montant à débourser : par ex. I21 pour année 1"]
[null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]

{"sheet":"Synthese(4)","index":25,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,1,0,4]]}
[null,"Synthèse: Implantation et Entretien d'une bande riveraine"]
[]
[null,null,"Année 1","Année 2","Année 3","Année 4","Année 5",null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Implantation","Entretien","Entretien","Entretien","Entretien"]
[null,"Coût réels de la bande riveraine",{"$f":"'MontageFinancier(4)'!B21","v":0},{"$f":"'MontageFinancier(4)'!J21","v":0},{"$f":"'MontageFinancier(4)'!R21","v":0},{"$f":"'MontageFinancier(4)'!Z21","v":0},{"$f":"'MontageFinancier(4)'!AH21","v":0},null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,"Coût réels de la bande riveraine/m",{"$f":"IF('ImplantBandesRiv(4)'!$D7=\"\",0,'MontageFinancier(4)'!B21/('ImplantBandesRiv(4)'!$D7+'ImplantBandesRiv(4)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(4)'!$D7=\"\",0,'MontageFinancier(4)'!J21/('ImplantBandesRiv(4)'!$D7+'ImplantBandesRiv(4)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(4)'!$D7=\"\",0,'MontageFinancier(4)'!R21/('ImplantBandesRiv(4)'!$D7+'ImplantBandesRiv(4)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(4)'!$D7=\"\",0,'MontageFinancier(4)'!Z21/('ImplantBandesRiv(4)'!$D7+'ImplantBandesRiv(4)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(4)'!$D7=\"\",0,'MontageFinancier(4)'!AH21/('ImplantBandesRiv(4)'!$D7+'ImplantBandesRiv(4)'!$D70))","v":0}]
[null,"Montant de subvention total",{"$f":"'MontageFinancier(4)'!D21+'MontageFinancier(4)'!F21+'MontageFinancier(4)'!G21+'MontageFinancier(4)'!H21","v":0},{"$f":"'MontageFinancier(4)'!L21+'MontageFinancier(4)'!N21+'MontageFinancier(4)'!O21+'MontageFinancier(4)'!P21","v":0},{"$f":"'MontageFinancier(4)'!T21+'MontageFinancier(4)'!V21+'MontageFinancier(4)'!W21+'MontageFinancier(4)'!X21","v":0},{"$f":"'MontageFinancier(4)'!AB21+'MontageFinancier(4)'!AD21+'MontageFinancier(4)'!AE21+'MontageFinancier(4)'!AF21","v":0},{"$f":"'MontageFinancier(4)'!AJ21+'MontageFinancier(4)'!AL21+'MontageFinancier(4)'!AM21+'MontageFinancier(4)'!AN21","v":0}]
[null,"Montant à débourser",{"$f":"C5-C7","v":0},{"$f":"D5-D7","v":0},{"$f":"E5-E7","v":0},0,0]
[null,"Revenus en moins dans les cultures",{"$f":"'FraisCulture(4)'!D12*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!D30*'ImplantBandesRiv(4)'!D72","v":0},{"$f":"'FraisCulture(4)'!E12*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!E30*'ImplantBandesRiv(4)'!E72","v":0},{"$f":"'FraisCulture(4)'!F12*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!F30*'ImplantBandesRiv(4)'!F72","v":0},{"$f":"'FraisCulture(4)'!G12*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!G30*'ImplantBandesRiv(4)'!G72","v":0},{"$f":"'FraisCulture(4)'!H12*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!H30*'ImplantBandesRiv(4)'!H72","v":0}]
[null,"Dépenses en moins dans les cultures",{"$f":"'FraisCulture(4)'!D14*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!D32*'ImplantBandesRiv(4)'!D72","v":0},{"$f":"'FraisCulture(4)'!E14*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!E32*'ImplantBandesRiv(4)'!E72","v":0},{"$f":"'FraisCulture(4)'!F14*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!F32*'ImplantBandesRiv(4)'!F72","v":0},{"$f":"'FraisCulture(4)'!G14*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!G32*'ImplantBandesRiv(4)'!G72","v":0},{"$f":"'FraisCulture(4)'!H14*'ImplantBandesRiv(4)'!D9+'FraisCulture(4)'!H32*'ImplantBandesRiv(4)'!H72","v":0},null,null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,"Marge Nette du projet bande riveraine",{"$f":"-C8-C9+C10","v":0},{"$f":"-D8-D9+D10","v":0},0,0,0]
[]
[null,"Marge Nette du projet                                           bande riveraine sur 5 ans",{"$f":"(C11+D11+E11+F11+G11)","v":0}]
[]
[null,"Marge Nette du projet bande riveraine sur 4 ans HORS IMPLANTATION",{"$f":"(D11+E11+F11+G11)","v":0}]

{"sheet":"ProjetParFerme(4)","index":26,"n_rows":48,"n_cols":2,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,2,1],[38,0,38,1],[0,0,0,1]]}
["Projet par ferme"]
["Nom du producteur :","Total"]
[]
["Type de bande riveraine",{"$f":"'ImplantBandesRiv(4)'!D6","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles"}]
["Longueur (mètres)",{"$f":"'ImplantBandesRiv(4)'!D7","v":0}]
["Largeur (mètres)",{"$f":"'ImplantBandesRiv(4)'!D8","v":0}]
["Quantité totale d'arbustes",{"$f":"'ImplantBandesRiv(4)'!D20+'ImplantBandesRiv(4)'!D22+'ImplantBandesRiv(4)'!D24","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Espèce 9"]
["Espèce 10"]
["Espèce 11"]
["Espèce 12"]
["Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(4)'!D30+'ImplantBandesRiv(4)'!D32+'ImplantBandesRiv(4)'!D34","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Quantité totale de résineux",{"$f":"'ImplantBandesRiv(4)'!D36+'ImplantBandesRiv(4)'!D38+'ImplantBandesRiv(4)'!D40","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Superficie ensemencée (m2)",{"$f":"'ImplantBandesRiv(4)'!D13*'ImplantBandesRiv(4)'!D7+'ImplantBandesRiv(4)'!D15*'ImplantBandesRiv(4)'!D7","v":0}]
["Quantité totale de plantes herbacées (kg)",{"$f":"'ImplantBandesRiv(4)'!E12+'ImplantBandesRiv(4)'!E14","v":0}]
[{"$f":"IF('ImplantBandesRiv(4)'!D12=\"\",\"Mélange de plantes herbacées 1\",'ImplantBandesRiv(4)'!D12)","v":"Mélange de plantes herbacées 1"},{"$f":"'ImplantBandesRiv(4)'!E12","v":0}]
[{"$f":"IF('ImplantBandesRiv(4)'!D14=\"\",\"Mélange de plantes herbacées 2\",'ImplantBandesRiv(4)'!D14)","v":"Mélange de plantes herbacées 2"},{"$f":"'ImplantBandesRiv(4)'!E14","v":0}]
["Fournitures"]
["Paillis de plastique (mètres)",{"$f":"'ImplantBandesRiv(4)'!E42+'ImplantBandesRiv(4)'!E43","v":0}]
["Paillis individuels",{"$f":"'ImplantBandesRiv(4)'!E44+'ImplantBandesRiv(4)'!E45","v":0}]
["Colerettes ",{"$f":"'ImplantBandesRiv(4)'!E46+'ImplantBandesRiv(4)'!E47","v":0}]
["Protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(4)'!E48","v":0}]
["Protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(4)'!E49","v":0}]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]

{"sheet":"ImplantBandesRiv(5)","index":27,"n_rows":71,"n_cols":21,"rows_kept":71,"cut":false,"hidden":true,"merged":[[1,2,1,3],[3,2,3,3],[12,12,15,12],[12,13,15,13]]}
[null,null,null,null,null,null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"? Ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Arborescente\" ou \"Trois Services\" ou \"Personalisée\"","Modèle \"Trois Services\" ou \"Personalisée\"","modèle arbustive?"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio Pré-fleuri - Brillion"]
[null,null,"Implantation d'une bande riveraine",null,null,null,null,null,null,"Modèle \"Extra Biomasse\" ou \"Arbustive\"?","modèle \"arborescente\"?",null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie biodiversité sols médium - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie restauration sols médium - manuel"]
[null,null,"Modèle de bande riveraine choisi","Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles",null,null,null,null,null,{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\")","v":false},{"$f":"(D6=\"Arborescente\")","v":false},{"$f":"OR(D6=\"Extra_Biomasse\",D6=\"Arbustive\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Arborescente\",D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"OR(D6=\"Trois_Services\",D6=\"Personnalisée\")","v":false},{"$f":"D6=\"Arbustive\"","v":false},null,null,null,null,"Gloco Herbio® Prairie indigène sols medium - manuel"]
[null,null,"Longueur de bande riveraine (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie indigène sols humides - manuel"]
[null,null,"Largeur de bande riveraine (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie indigène pionnier - manuel"]
[null,null,"Superficie",{"$f":"D7*D8/10000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Plantes mellifères vivaces  - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Ultra-pollinisation - manuel"]
[null,null,"Choix de la semence","Type de semences ","Quantité nécessaire (kg)","Coût total ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Ultra-pollinisation argile - manuel"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D12=\"\",0,$D7*D13/10000*VLOOKUP(D12,BDCouts,6,FALSE))","v":0},{"$f":"IF(D12=\"\",0,E12/VLOOKUP(D12,BDCouts,6,FALSE)*VLOOKUP(D12,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D12)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D12)))","v":false},{"$f":"D12=\"\"","v":true},{"$f":"OR(AND(J12,$L14),AND(J14,$L12))","v":false},{"$f":"OR(AND(K12,$L14),AND(K14,$L12))","v":false},null,null,null,null,null,"Indigo Pionnier - manuel",{"$f":"CONCATENATE(type_mod,2)","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles2"}]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,"manuel","Brillion","rien","un des 2 manuel et l'autre vide","un des 2 Brillon et l'autre vide",null,null,null,null,null,"Indigo Argile - manuel"]
[null,null,{"$f":"VLOOKUP(D6,Choix_de_semence_dans_Implantation_x,4,FALSE)","v":"Pas de semence nécessaire pour ce modèle"},null,{"$f":"IF(D14=\"\",0,$D7*D15/10000*VLOOKUP(D14,BDCouts,6,FALSE))","v":0},{"$f":"IF(D14=\"\",0,E14/VLOOKUP(D14,BDCouts,6,FALSE)*VLOOKUP(D14,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"NOT(ISERROR(SEARCH(J$13,$D14)))","v":false},{"$f":"NOT(ISERROR(SEARCH(K$13,$D14)))","v":false},{"$f":"D14=\"\"","v":true},null,null,null,null,null,null,null,"Rustique Renature riverain avec fleurs - manuel"]
[null,null,"Largeur à ensemencer ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature sol argileux - manuel"]
[null,null,"Choix du type de végétaux","Nombre de végétaux du projet","Format des végétaux","Coût total ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - manuel (pollinisateurs)"]
[null,null,"Nombre de rangées d'arbustes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélanges de semences prairie (semis mécanique, Brillion)"]
[null,null,"Espacement entre les arbustes (mètres)",null,{"$f":"IF(AND($D$17=\"\",D18=\"\"),\"\",IF(AND($D$17=0,D18<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Brillion"]
[null,null,"Proportion d'arbustes de format #1",{"$f":"IF(OR(D17=\"\",D17=0),\"\",1-D21-D23)","v":""},{"$f":"IF(AND($D$17=\"\",D19=\"\"),\"\",IF(AND($D$17=0,D19<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},null,null,null,null,"arbustres","couts unit.M.O.","Frais M.O.","(FA)",null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Brillion"]
[null,null,"Quantité d'arbustes #1",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D19,0))","v":0},null,{"$f":"IF(E20=\"\",0,D20*VLOOKUP(E20,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E20,M20))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J20,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E20=\"\",0,D20*K20)","v":0},{"$f":"SEARCH(M$19,E20)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Brillion","FA"]
[null,null,"Proportion d'arbustes #2",null,{"$f":"IF(AND($D$17=\"\",D21=\"\"),\"\",IF(AND($D$17=0,D21<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Brillion"]
[null,null,"Quantité d'arbustes #2",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D21,0))","v":0},null,{"$f":"IF(E22=\"\",0,D22*VLOOKUP(E22,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E22,M22))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J22,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E22=\"\",0,D22*K22)","v":0},{"$f":"SEARCH(M$19,E22)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Indigo Stabilisation indigène - Brillion","FA"]
[null,null,"Proportion d'arbustes #3",null,{"$f":"IF(AND($D$17=\"\",D23=\"\"),\"\",IF(AND($D$17=0,D23<>0),\"       <---L'espacement doit être remis à 0\",\"\"))","v":""},"x",null,null,null,null,null,null,null,null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Brillion"]
[null,null,"Quantité d'arbustes #3",{"$f":"IF(D18=\"\",0,ROUNDUP(D$7/D$18*D$17*D23,0))","v":0},null,{"$f":"IF(E24=\"\",0,D24*VLOOKUP(E24,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E24,M24))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J24,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E24=\"\",0,D24*K24)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,"Rustique Renature riverain - Brillion","FA"]
[null,null,"Nombre de rangées d'arbres",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Brillion"]
[null,null,"Espacement entre les arbres (mètres)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Brillion"]
[null,null,"Proportion de résineux vs feuillus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion (prairie)"]
[null,null,"Proportion feuillus totale",{"$f":"IF(D27=\"\",\"\",IF(D27=1,0,IF(D27=0,1,1-D27)))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion"]
[null,null,"Proportion de feuillus #1",{"$f":"IF(D27=\"\",\"\",IF(D27=1,\"\",IF(D27=0,IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1),IF(OR(D31<>\"\",D33<>\"\",AND(D31<>\"\",D33<>\"\")),1-D31-D33,1)))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAF)",null,null,null,null,null,null,"Mélanges de semences prairie (semis manuel, à la volée)"]
[null,null,"Quantité de feuillus #1",{"$f":"IF(OR(D27=1,D29=\"\"),0,IF(OR(D$27=\"\",D$26=\"\",D$25=\"\"),0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D29,0)))","v":0},null,{"$f":"IF(E30=\"\",0,D30*VLOOKUP(E30,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E30,M30))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J30,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E30=\"\",0,D30*K30)","v":0},{"$f":"SEARCH(M$29,E30)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Eau indigène - Manuel","FAF"]
[null,null,"Proportion de feuillus #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine - Manuel"]
[null,null,"Quantité de feuillus #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D27=1,0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D31,0))))","v":0},null,{"$f":"IF(E32=\"\",0,D32*VLOOKUP(E32,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E32,M32))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J32,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E32=\"\",0,D32*K32)","v":0},{"$f":"SEARCH(M$29,E32)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Manuel","FAF"]
[null,null,"Proportion de feuillus #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gloco Herbio® Stabilisation - Manuel"]
[null,null,"Quantité de feuillus #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*(1-D$27)*D33,0)))","v":0},null,{"$f":"IF(E34=\"\",0,D34*VLOOKUP(E34,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E34,M34))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J34,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(E34=\"\",0,D34*K34)","v":0},{"$error":"#VALUE!"},null,null,null,null,null,null,"Indigo Stabilisation indigène - Manuel","FAF"]
[null,null,"Proportion de résineux #1",{"$f":"IF(D$27=\"\",\"\",IF(D27=1,IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1),IF(D27=0,\"\",IF(OR(D37<>\"\",D39<>\"\",AND(D37<>\"\",D39<>\"\")),1-D37-D39,1))))","v":""},null,null,null,null,null,"arbres feuillus",null,null,"(FAR)",null,null,null,null,null,null,"Indigo Stabilisation bande riveraine  - Manuel"]
[null,null,"Quantité de résineux #1",{"$f":"IF(OR(D25=\"\",D26=\"\",D27=\"\",D35=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D35,0)))","v":0},null,{"$f":"IF(E36=\"\",0,D36*VLOOKUP(E36,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E36,SEARCH(\"(\",E36)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J36,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},{"$f":"IF(D36=0,0,D36*K36)","v":0},{"$f":"SEARCH(M$35,E36)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Rustique Renature riverain - Manuel","FAR"]
[null,null,"Proportion de résineux #2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rustique Renature talus et fossés - Manuel"]
[null,null,"Quantité de résineux #2",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D37,0)))","v":0},null,{"$f":"IF(E38=\"\",0,D38*VLOOKUP(E38,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E38,SEARCH(\"(\",E38)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J38,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$f":"SEARCH(M$35,E38)-2","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,"Rustique Renature talus et fossés supérieur - Manuel","FAR"]
[null,null,"Proportion de résineux #3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Manuel (prairie)"]
[null,null,"Quantité de résineux #3",{"$f":"IF(OR(D25=\"\",D26=\"\"),0,IF(D$27=\"\",0,ROUNDUP((D$7/D$26*D$25)*D$27*D39,0)))","v":0},null,{"$f":"IF(E40=\"\",0,D40*VLOOKUP(E40,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"CONCATENATE(\"Plantation \",LEFT(E40,SEARCH(\"(\",E40)-2))","v":{"$error":"#VALUE!"}},{"$f":"VLOOKUP(J40,BDCouts,2,FALSE)","v":{"$error":"#VALUE!"}},0,{"$error":"#VALUE!"},null,null,null,null,null,null,"Mil et luzerne - Manuel","FAR"]
[null,null,"Choix des fournitures","Type de fournitures inclus ou non","Quantité","Coût total ($)",null,null,null,"D42 et D43=0",null,"Paillis en D42 ou D43)",null,null,null,null,null,null,null,"Panic érigé"]
[null,null,"Paillis de plastique arbustes",null,{"$f":"IF(D42=\"NON\",0,IF(D42=\"\",0,IF(D42=\"Copeaux de bois\",D17*$D$7,IF(D42=\"Paillis biodégradable BIO360 (20microns)\",D17*$D$7,IF(D42=\"Paillis plastique noir embossé (58microns)\",D17*$D$7)))))","v":0},{"$f":"IF(OR(D42=\"NON\",D42=\"\"),0,E42*VLOOKUP(D42,BDCouts,2,FALSE))","v":0},null,null,null,{"$f":"IF(AND(D42=0,D43=0),TRUE,FALSE)","v":true},{"$f":"AND(N$6,J42)","v":false},{"$f":"LEFT(D42,7)=\"Paillis\"","v":false},null,null,null,null,null,null,null,"Panic érigé Cave in Rock"]
[null,null,"Paillis de plastique arbres",null,{"$f":"IF(D43=\"NON\",0,IF(D43=\"\",0,IF(D43=\"Copeaux de bois\",D25*$D$7,IF(D43=\"Paillis biodégradable BIO360 (20microns)\",D25*$D$7,IF(D43=\"Paillis plastique noir embossé (58microns)\",D25*$D$7)))))","v":0},0,null,null,null,"D44 et D45 = 0",null,{"$f":"LEFT(D43,7)=\"Paillis\"","v":false}]
[null,null,"Paillis individuel arbustes",null,{"$f":"IF(D44=\"NON\",0,IF(D44=\"\",0,D20+D22+D24))","v":0},0,null,null,null,{"$f":"IF(AND(D44=\"NON\",D45=\"NON\"),TRUE,FALSE)","v":false},{"$f":"AND(N$6,J44)","v":false},{"$f":"OR(L42,L43)","v":false}]
[null,null,"Paillis individuel arbres",null,{"$f":"IF(D45=\"NON\",0,IF(D45=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},0]
[null,null,"Collerette arbustes",null,{"$f":"IF(D46=\"NON\",0,IF(D46=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(OR(D46=\"NON\",D46=\"\"),0,E46*VLOOKUP(U46,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Collerette arbres",null,{"$f":"IF(D47=\"NON\",0,IF(D47=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(OR(D47=\"NON\",D47=\"\"),0,E47*VLOOKUP(U47,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerette plastique"]
[null,null,"Protecteurs contre les rongeurs pour les feuillus",null,{"$f":"IF(D48=\"NON\",0,IF(D48=\"\",0,D30+D32+D34))","v":0},0,null,null,null,"Clôture en d49?"]
[null,null,"Protecteurs contre les cervidés pour les feuillus",null,{"$f":"IF(OR(D49=\"NON\",D49=\"\"),0,IF(OR(D30=\"\",D32=\"\",D34=\"\"),0,IF(J49,D7,D30+D32+D34)))","v":0},0,null,null,null,{"$f":"NOT(ISERROR(SEARCH(\"Clôture\",D49)))","v":false}]
[null,null,"Autres"]
[null,null,"Main d'œuvre implantation","Type d'intervention ou non","Quantité","Coût total ($)",null,null,null,null,{"$f":"J4","v":"Modèle \"Extra Biomasse\" ou \"Arbustive\"?"}]
[null,null,"Sous-soleuse (loam)",null,{"$f":"IF(D52=\"NON\",0,IF(D52=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D52=\"NON\",D52=\"\"),0,E52*VLOOKUP(C52,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Travail de sol - primaire",null,{"$f":"IF(D53=\"NON\",0,IF(D53=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D53=\"NON\",D53=\"\"),0,E53*VLOOKUP(D53,BDCouts,2,FALSE))","v":0},null,null,null,null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,null,"Travail de sol - secondaire",null,{"$f":"IF(D54=\"NON\",0,IF(D54=\"\",0,$D$9))","v":0},{"$f":"IF(OR(D54=\"NON\",D54=\"\"),0,E54*VLOOKUP(D54,BDCouts,2,FALSE))","v":0}]
[null,null,"Déroulage pallis plastique ",null,{"$f":"IF(D55=\"NON\",0,IF(D55=\"\",0,E42+E43))","v":0},{"$f":"IF(OR(D55=\"NON\",D55=\"\"),0,E55*VLOOKUP(C55,BDCouts,2,FALSE))","v":0},null,null,null,"OUI",null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,null,"Pose paillis individuel",null,{"$f":"IF(D56=\"NON\",0,IF(D56=\"\",0,E44+E45))","v":0},{"$f":"IF(OR(D56=\"NON\",D56=\"\"),0,E56*VLOOKUP(C56,BDCouts,2,FALSE))","v":0},null,null,null,"NON","Manuel ds D12 et D14?",null,"brillon en D12 et D14?"]
[null,null,"Plantation d'arbustes",null,{"$f":"IF(D57=\"NON\",0,IF(D57=\"\",0,D20+D22+D24))","v":0},{"$f":"IF(D57=\"\",0,IF(D57=\"NON\",0,SUM(L20:L24)))","v":0},null,null,null,null,"ou Manuel et rien en d12 et d14",null,"ou brillon et rien en D12 et D14"]
[null,null,"Plantation d'arbres",null,{"$f":"IF(D58=\"NON\",0,IF(D58=\"\",0,D30+D32+D34+D36+D38+D40))","v":0},{"$f":"IF(D58=\"\",0,IF(D58=\"NON\",0,SUM(L30:L40)))","v":0},null,null,null,"tous",{"$f":"OR(AND(J12,J14),M12)","v":false},null,{"$f":"OR(AND(K12,K14),N12)","v":false}]
[null,null,"Ensemencement",null,{"$f":"IF(D59=\"NON\",0,IF(D59=\"\",0,$D$7*D13/10000+$D$7*D15/10000))","v":0},{"$f":"IF(OR(D59=\"NON\",D59=\"\"),0,E59*VLOOKUP(D59,BDCouts,2,FALSE))","v":0},null,null,null,"NON","NON",null,"NON"]
[null,null,"Pose de collerette arbres",null,{"$f":"IF(D60=\"NON\",0,IF(D60=\"\",0,E47))","v":0},{"$f":"IF(OR(D60=\"NON\",D60=\"\"),0,E60*VLOOKUP(C60,BDCouts,2,FALSE))","v":0},null,null,null,"Semis manuel + incorporation","Semis manuel + incorporation",null,"Semoir à céréales conventionnel"]
[null,null,"Pose de collerette arbustres",null,{"$f":"IF(D61=\"NON\",0,IF(D61=\"\",0,E46))","v":0},{"$f":"IF(OR(D61=\"NON\",D61=\"\"),0,E61*VLOOKUP(C61,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir à céréales conventionnel",null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les rongeurs ",null,{"$f":"IF(D62=\"NON\",0,IF(D62=\"\",0,E48))","v":0},{"$f":"IF(OR(D62=\"NON\",D62=\"\"),0,E62*VLOOKUP(C62,BDCouts,2,FALSE))","v":0},null,null,null,"Semoir type Brillion "]
[null,null,"Pose de protection contre les cervidés",null,{"$f":"IF(D63=\"NON\",0,IF(D63=\"\",0,E49))","v":0},{"$f":"IF(OR(D63=\"NON\",D63=\"\"),0,E63*VLOOKUP(C63,BDCouts,2,FALSE))","v":0}]
[null,null,"Autres honoraires","Type d'intervention","Quantité (heures)","Coût total ($)"]
[null,null,"Planification"]
[null,null,"Attestation de conformité"]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"FraisEntretien(5)","index":28,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":true,"merged":[[0,2,0,3],[2,2,2,3]]}
[null,null,"Entretien d'une bande riveraine"]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(5)'!D6=MenusD!$A$36,\"Extra_Miel\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$37,\"Prairie_Riveraine\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$38,\"Panic_Général\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$42,\"Trois_Services\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$39,\"Extra_Biomasse\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""},null,null,null,null,null,null,null,{"$f":"OR(K4,K5,K6)","v":false}]
[null,null,"Longueur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(5)'!D7","v":0},null,null,null,null,null,null,{"$f":"C3=\"Extra_Miel\"","v":false}]
[null,null,"Largeur de bande riveraine (mètres)",{"$f":"'ImplantBandesRiv(5)'!D8","v":0},null,null,null,null,null,null,{"$f":"C3=\"Prairie_Riveraine\"","v":false}]
[null,null,"Superficie (hectares)",{"$f":"D4*D5/10000","v":0},null,null,null,null,null,null,{"$f":"C3=\"Panic_Général\"","v":false}]
[null,null,"Végétaux implantés","Nombre de végétaux du projet"]
[null,null,"Nombre de rangées d'arbustes",{"$f":"'ImplantBandesRiv(5)'!D17","v":0}]
[null,null,"Espacement entre les arbustes (mètres)",{"$f":"'ImplantBandesRiv(5)'!D18","v":0}]
[null,null,"Quantité totale d'arbustes",{"$f":"IF(D9=0,\"0\",D4/D9*D8)","v":"0"}]
[null,null,"Nombre de rangées d'arbres",{"$f":"'ImplantBandesRiv(5)'!D25","v":0}]
[null,null,"Espacement entre les arbres (mètres)",{"$f":"'ImplantBandesRiv(5)'!D26","v":0}]
[null,null,"Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(5)'!D30+'ImplantBandesRiv(5)'!D32+'ImplantBandesRiv(5)'!D34","v":0}]
[null,null,"Quantité totale de résineux",{"$f":"'ImplantBandesRiv(5)'!D36+'ImplantBandesRiv(5)'!D38+'ImplantBandesRiv(5)'!D40","v":0}]
[null,null,"Frais entretien",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Regarnis ($/bande/année)",null,null,{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(5)'!$F20+'ImplantBandesRiv(5)'!$F22+'ImplantBandesRiv(5)'!$F24+'ImplantBandesRiv(5)'!$F30+'ImplantBandesRiv(5)'!$F32+'ImplantBandesRiv(5)'!$F34+'ImplantBandesRiv(5)'!$F36+'ImplantBandesRiv(5)'!$F38+'ImplantBandesRiv(5)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(5)'!$F20+'ImplantBandesRiv(5)'!$F22+'ImplantBandesRiv(5)'!$F24+'ImplantBandesRiv(5)'!$F30+'ImplantBandesRiv(5)'!$F32+'ImplantBandesRiv(5)'!$F34+'ImplantBandesRiv(5)'!$F36+'ImplantBandesRiv(5)'!$F38+'ImplantBandesRiv(5)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(5)'!$F20+'ImplantBandesRiv(5)'!$F22+'ImplantBandesRiv(5)'!$F24+'ImplantBandesRiv(5)'!$F30+'ImplantBandesRiv(5)'!$F32+'ImplantBandesRiv(5)'!$F34+'ImplantBandesRiv(5)'!$F36+'ImplantBandesRiv(5)'!$F38+'ImplantBandesRiv(5)'!$F40)*0.1))","v":0},{"$f":"IF($D16=\"\",0,IF($D16=\"NON\",0,('ImplantBandesRiv(5)'!$F20+'ImplantBandesRiv(5)'!$F22+'ImplantBandesRiv(5)'!$F24+'ImplantBandesRiv(5)'!$F30+'ImplantBandesRiv(5)'!$F32+'ImplantBandesRiv(5)'!$F34+'ImplantBandesRiv(5)'!$F36+'ImplantBandesRiv(5)'!$F38+'ImplantBandesRiv(5)'!$F40)*0.1))","v":0}]
[null,null,"Débroussaillage ($/bande/année)",null,{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},{"$f":"IF($D17=\"\",0,$D$4*($D$8+$D$11)*$M17)","v":0},0,0,0,null," (2 côtés de la ligne de plantation)",{"$f":"CONCATENATE(D17,K17)","v":" (2 côtés de la ligne de plantation)"},{"$f":"IF(D17=\"non\",0,VLOOKUP(L17,BDCouts,2,FALSE))","v":{"$error":"#N/A"}}]
[null,null,"Taille de formation des feuillus ($/bande/année)",null,null,{"$f":"IF($D$18=\"OUI\",$D$13*P18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*Q18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*R18,IF($D$18=\"NON\",0,0))","v":0},{"$f":"IF($D$18=\"OUI\",$D$13*S18,IF($D$18=\"NON\",0,0))","v":0},null,"Taille de formation",{"$f":"CONCATENATE($K18,\" \",F15)","v":"Taille de formation Année 2"},{"$f":"CONCATENATE($K18,\" \",G15)","v":"Taille de formation Année 3"},"Taille de formation Année 4","Taille de formation Année 5",{"$f":"VLOOKUP(L18,BDCouts,2,FALSE)","v":0.68888888888888899},{"$f":"VLOOKUP(M18,BDCouts,2,FALSE)","v":0.89444444444444449},{"$f":"VLOOKUP(N18,BDCouts,2,FALSE)","v":1.1333333333333333},{"$f":"VLOOKUP(O18,BDCouts,2,FALSE)","v":1.3388888888888888}]
[null,null,"Fauche ($/bande/année)",null,{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},{"$f":"IF($D19=\"s/o\",0,IF($L19=\"\",0,$D6*$L19))","v":0},0,0,0,null,{"$f":"CONCATENATE(C3,\"4\")","v":"4"},{"$f":"IF(D19=\"\",\"\",VLOOKUP($D19,BDCouts,2,FALSE))","v":""}]
[null,null,"Fauche et déchiquetage saules ($/bande/année)",null,null,null,{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},{"$f":"IF($K20=\"\",\"\",IF($C$3=\"Extra_Biomasse\",MIN($N20,450),MIN($D$4*$K20,450)))","v":""},"",null,{"$f":"IF(D20=\"\",\"\",IF(D20=\"NON\",0,IF(D20=\"OUI\",VLOOKUP(O20,BDCouts,2,FALSE),\"\")))","v":""},{"$f":"CONCATENATE(C$3,\"5\")","v":"5"},"NON",{"$f":"IF($D5=3,1,IF($D5=5,2,0))*$D$4*$K20","v":{"$error":"#VALUE!"}},{"$f":"IF(D20=\"oui\",\"Fauche et déchiquetage à forfait\",\"\")","v":""}]
[null,null,"Autres honoraires",null,null,null,null,null,null,null,null,null,"Billy Goat"]
[null,null,"État des lieux ($/an)",null,null,null,null,null,null,null,null,null,"Manuel/Weed Eater"]
[null,null,"Attestation de conformité ($/an)"]
[null,null,"Autres ($/an)"]
[]
[null,null,"TOTAL",null,{"$f":"IF($D$4=0,0,E16+E17+E18+E19+E20+E22+E23+E24)","v":0},{"$f":"IF($D$4=0,0,F16+F17+F18+F19+F20+F22+F23+F24)","v":0},{"$f":"IF($D$4=0,0,G16+G17+G18+G19+IF(G20=\"\",0,G20)+G22+G23+G24)","v":0},{"$f":"IF($D$4=0,0,H16+H17+H18+H19+IF(H20=\"\",0,H20)+H22+H23+H24)","v":0},{"$f":"IF($D$4=0,0,I16+I17+I18+I19+IF(I20=\"\",0,I20)+I22+I23+I24)","v":0}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"FraisCulture(5)","index":29,"n_rows":59,"n_cols":8,"rows_kept":59,"cut":false,"hidden":true,"merged":[[0,2,0,4],[20,1,20,2],[38,1,38,2]]}
[null,null,"Culture en moins dans la bande riveraine"]
[null,null,{"$f":"IF('ImplantBandesRiv(5)'!D6=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(5)'!D6=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,null,"Donnée de culture (Régie conventionnelle)","Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D4=\"Soya\",D6=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D4=\"Foin\",D6=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E4=\"Soya\",E6=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E4=\"Foin\",E6=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F4=\"Soya\",F6=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F4=\"Foin\",F6=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G4=\"Soya\",G6=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G4=\"Foin\",G6=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H4=\"Soya\",H6=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H4=\"Foin\",H6=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D4=\"Soya\",D6=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D4=\"Foin\",D6=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E4=\"Soya\",E6=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E4=\"Foin\",E6=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F4=\"Soya\",F6=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F4=\"Foin\",F6=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G4=\"Soya\",G6=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G4=\"Foin\",G6=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H4=\"Soya\",H6=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H4=\"Foin\",H6=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D4=\"Soya\",D6=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D4=\"Foin\",D6=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E4=\"Soya\",E6=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E4=\"Foin\",E6=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F4=\"Soya\",F6=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F4=\"Foin\",F6=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G4=\"Soya\",G6=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G4=\"Foin\",G6=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H4=\"Soya\",H6=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H4=\"Foin\",H6=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D4=\"Maïs grain\",D6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D4=\"Maïs grain\",D6=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D4=\"Soya\",D6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D4=\"Soya\",D6=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D4=\"Blé panifiable\",D6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D4=\"Blé panifiable\",D6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D4=\"Blé fourrager\",D6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D4=\"Blé fourrager\",D6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D4=\"Maïs ensilage\",D6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D4=\"Maïs ensilage\",D6=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D4=\"Foin\",D6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D4=\"Foin\",D6=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E4=\"Maïs grain\",E6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E4=\"Maïs grain\",E6=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E4=\"Soya\",E6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E4=\"Soya\",E6=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E4=\"Blé panifiable\",E6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E4=\"Blé panifiable\",E6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E4=\"Blé fourrager\",E6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E4=\"Blé fourrager\",E6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E4=\"Maïs ensilage\",E6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E4=\"Maïs ensilage\",E6=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E4=\"Foin\",E6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E4=\"Foin\",E6=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F4=\"Maïs grain\",F6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F4=\"Maïs grain\",F6=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F4=\"Soya\",F6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F4=\"Soya\",F6=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F4=\"Blé panifiable\",F6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F4=\"Blé panifiable\",F6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F4=\"Blé fourrager\",F6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F4=\"Blé fourrager\",F6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F4=\"Maïs ensilage\",F6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F4=\"Maïs ensilage\",F6=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F4=\"Foin\",F6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F4=\"Foin\",F6=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G4=\"Maïs grain\",G6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G4=\"Maïs grain\",G6=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G4=\"Soya\",G6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G4=\"Soya\",G6=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G4=\"Blé panifiable\",G6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G4=\"Blé panifiable\",G6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G4=\"Blé fourrager\",G6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G4=\"Blé fourrager\",G6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G4=\"Maïs ensilage\",G6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G4=\"Maïs ensilage\",G6=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G4=\"Foin\",G6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G4=\"Foin\",G6=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H4=\"Maïs grain\",H6=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H4=\"Maïs grain\",H6=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H4=\"Soya\",H6=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H4=\"Soya\",H6=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H4=\"Blé panifiable\",H6=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H4=\"Blé panifiable\",H6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H4=\"Blé fourrager\",H6=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H4=\"Blé fourrager\",H6=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H4=\"Maïs ensilage\",H6=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H4=\"Maïs ensilage\",H6=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H4=\"Foin\",H6=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H4=\"Foin\",H6=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D12-D14","v":0},{"$f":"E12-E14","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D16*'ImplantBandesRiv(5)'!$D$9","v":0},{"$f":"E16*'ImplantBandesRiv(5)'!$D$9","v":0},{"$f":"F16*'ImplantBandesRiv(5)'!$D$9","v":0},{"$f":"G16*'ImplantBandesRiv(5)'!$D$9","v":0},{"$f":"H16*'ImplantBandesRiv(5)'!$D$9","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(5)'!D69=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(5)'!D69=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(5)'!D69=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(5)'!D69=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(5)'!D69=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(5)'!D69=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(5)'!D69=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(5)'!D69=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":""}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017","Provinciale 2017"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(D22=\"Soya\",D24=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(D22=\"Foin\",D24=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(E22=\"Soya\",E24=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(E22=\"Foin\",E24=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(F22=\"Soya\",F24=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(F22=\"Foin\",F24=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(G22=\"Soya\",G24=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(G22=\"Foin\",G24=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$23,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2018\"),CoutProdCult!$B$8,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$23,IF(AND(H22=\"Soya\",H24=\"Montérégie 2018\"),CoutProdCult!$C$8,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$23,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$23,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2018\"),CoutProdCult!$D$8,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$23,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2018\"),CoutProdCult!$F$8,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$23,IF(AND(H22=\"Foin\",H24=\"Montérégie 2018\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(D22=\"Soya\",D24=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(D22=\"Foin\",D24=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(E22=\"Soya\",E24=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(E22=\"Foin\",E24=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(F22=\"Soya\",F24=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(F22=\"Foin\",F24=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(G22=\"Soya\",G24=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(G22=\"Foin\",G24=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$22,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2018\"),CoutProdCult!$B$7,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$22,IF(AND(H22=\"Soya\",H24=\"Montérégie 2018\"),CoutProdCult!$C$7,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$22,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$22,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2018\"),CoutProdCult!$D$7,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$22,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2018\"),CoutProdCult!$F$7,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$22,IF(AND(H22=\"Foin\",H24=\"Montérégie 2018\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(D22=\"Soya\",D24=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(D22=\"Foin\",D24=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(E22=\"Soya\",E24=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(E22=\"Foin\",E24=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(F22=\"Soya\",F24=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(F22=\"Foin\",F24=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(G22=\"Soya\",G24=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(G22=\"Foin\",G24=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$26,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2018\"),CoutProdCult!$B$11,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$26,IF(AND(H22=\"Soya\",H24=\"Montérégie 2018\"),CoutProdCult!$C$11,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$26,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$26,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2018\"),CoutProdCult!$D$11,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$26,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2018\"),CoutProdCult!$F$11,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$26,IF(AND(H22=\"Foin\",H24=\"Montérégie 2018\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D22=\"Maïs grain\",D24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(D22=\"Maïs grain\",D24=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(D22=\"Soya\",D24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(D22=\"Soya\",D24=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(D22=\"Blé panifiable\",D24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(D22=\"Blé panifiable\",D24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D22=\"Blé fourrager\",D24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(D22=\"Blé fourrager\",D24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(D22=\"Maïs ensilage\",D24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(D22=\"Maïs ensilage\",D24=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(D22=\"Foin\",D24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(D22=\"Foin\",D24=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E22=\"Maïs grain\",E24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(E22=\"Maïs grain\",E24=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(E22=\"Soya\",E24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(E22=\"Soya\",E24=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(E22=\"Blé panifiable\",E24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(E22=\"Blé panifiable\",E24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E22=\"Blé fourrager\",E24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(E22=\"Blé fourrager\",E24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(E22=\"Maïs ensilage\",E24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(E22=\"Maïs ensilage\",E24=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(E22=\"Foin\",E24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(E22=\"Foin\",E24=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F22=\"Maïs grain\",F24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(F22=\"Maïs grain\",F24=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(F22=\"Soya\",F24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(F22=\"Soya\",F24=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(F22=\"Blé panifiable\",F24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(F22=\"Blé panifiable\",F24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F22=\"Blé fourrager\",F24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(F22=\"Blé fourrager\",F24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(F22=\"Maïs ensilage\",F24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(F22=\"Maïs ensilage\",F24=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(F22=\"Foin\",F24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(F22=\"Foin\",F24=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G22=\"Maïs grain\",G24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(G22=\"Maïs grain\",G24=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(G22=\"Soya\",G24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(G22=\"Soya\",G24=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(G22=\"Blé panifiable\",G24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(G22=\"Blé panifiable\",G24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G22=\"Blé fourrager\",G24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(G22=\"Blé fourrager\",G24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(G22=\"Maïs ensilage\",G24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(G22=\"Maïs ensilage\",G24=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(G22=\"Foin\",G24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(G22=\"Foin\",G24=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H22=\"Maïs grain\",H24=\"Provinciale 2017\"),CoutProdCult!$B$28,IF(AND(H22=\"Maïs grain\",H24=\"Montérégie 2018\"),CoutProdCult!$B$13,IF(AND(H22=\"Soya\",H24=\"Provinciale 2017\"),CoutProdCult!$C$28,IF(AND(H22=\"Soya\",H24=\"Montérégie 2018\"),CoutProdCult!$C$13,IF(AND(H22=\"Blé panifiable\",H24=\"Provinciale 2017\"),CoutProdCult!$D$28,IF(AND(H22=\"Blé panifiable\",H24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H22=\"Blé fourrager\",H24=\"Provinciale 2017\"),CoutProdCult!$E$28,IF(AND(H22=\"Blé fourrager\",H24=\"Montérégie 2018\"),CoutProdCult!$D$13,IF(AND(H22=\"Maïs ensilage\",H24=\"Provinciale 2017\"),CoutProdCult!$F$28,IF(AND(H22=\"Maïs ensilage\",H24=\"Montérégie 2018\"),CoutProdCult!$F$13,IF(AND(H22=\"Foin\",H24=\"Provinciale 2017\"),CoutProdCult!$G$28,IF(AND(H22=\"Foin\",H24=\"Montérégie 2018\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D30-D32","v":0},{"$f":"E30-E32","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D34*'ImplantBandesRiv(5)'!$D$72","v":0},{"$f":"E34*'ImplantBandesRiv(5)'!$D$72","v":0},{"$f":"F34*'ImplantBandesRiv(5)'!$D$72","v":0},{"$f":"G34*'ImplantBandesRiv(5)'!$D$72","v":0},{"$f":"H34*'ImplantBandesRiv(5)'!$D$72","v":0}]
[]
[null,null,{"$f":"IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$36,\"Extra Miel\",IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$37,\"Prairie Riveraine\",IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$38,\"Panic Général\",IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$42,\"Trois Services\",IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$43,\"Personnalisée\",IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$39,\"Extra Biomasse\",IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$40,\"Arbustive\",IF('ImplantBandesRiv(5)'!#REF!=MenusD!$A$41,\"Arborescente\",\"\"))))))))","v":{"$error":"#REF!"}}]
[null,"Donnée de culture (Régie conventionnelle)",null,"Année 1","Année 2","Année 3","Année 4","Année 5"]
[null,null,"Choix de la culture","Choisir","Choisir","Choisir","Choisir","Choisir"]
[]
[null,null,"Moyenne de coûts utilisée","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015","Provinciale 2015"]
[]
[null,null,"Prix de vente en $/tm",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$23,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$8,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$23,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$8,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$23,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$23,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$8,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$23,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$8,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$23,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$8,0))))))))))))","v":0}]
[]
[null,null,"Rendement visé (Tm/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$22,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$7,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$22,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$7,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$22,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$22,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$7,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$22,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$7,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$22,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$7,0))))))))))))","v":0}]
[]
[null,null,"Revenus en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$26,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$11,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$26,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$11,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$26,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$26,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$11,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$26,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$11,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$26,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$11,0))))))))))))","v":0}]
[]
[null,null,"Charges variables en moins ($/année/hectare)",{"$f":"IF(AND(D40=\"Maïs grain\",D42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(D40=\"Maïs grain\",D42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(D40=\"Soya\",D42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(D40=\"Soya\",D42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(D40=\"Blé panifiable\",D42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(D40=\"Blé panifiable\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Blé fourrager\",D42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(D40=\"Blé fourrager\",D42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(D40=\"Maïs ensilage\",D42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(D40=\"Maïs ensilage\",D42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(D40=\"Foin\",D42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(D40=\"Foin\",D42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(E40=\"Maïs grain\",E42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(E40=\"Maïs grain\",E42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(E40=\"Soya\",E42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(E40=\"Soya\",E42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(E40=\"Blé panifiable\",E42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(E40=\"Blé panifiable\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Blé fourrager\",E42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(E40=\"Blé fourrager\",E42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(E40=\"Maïs ensilage\",E42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(E40=\"Maïs ensilage\",E42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(E40=\"Foin\",E42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(E40=\"Foin\",E42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(F40=\"Maïs grain\",F42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(F40=\"Maïs grain\",F42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(F40=\"Soya\",F42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(F40=\"Soya\",F42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(F40=\"Blé panifiable\",F42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(F40=\"Blé panifiable\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Blé fourrager\",F42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(F40=\"Blé fourrager\",F42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(F40=\"Maïs ensilage\",F42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(F40=\"Maïs ensilage\",F42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(F40=\"Foin\",F42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(F40=\"Foin\",F42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(G40=\"Maïs grain\",G42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(G40=\"Maïs grain\",G42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(G40=\"Soya\",G42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(G40=\"Soya\",G42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(G40=\"Blé panifiable\",G42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(G40=\"Blé panifiable\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Blé fourrager\",G42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(G40=\"Blé fourrager\",G42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(G40=\"Maïs ensilage\",G42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(G40=\"Maïs ensilage\",G42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(G40=\"Foin\",G42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(G40=\"Foin\",G42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0},{"$f":"IF(AND(H40=\"Maïs grain\",H42=\"Provinciale 2015\"),CoutProdCult!$B$28,IF(AND(H40=\"Maïs grain\",H42=\"Montérégie 2016\"),CoutProdCult!$B$13,IF(AND(H40=\"Soya\",H42=\"Provinciale 2015\"),CoutProdCult!$C$28,IF(AND(H40=\"Soya\",H42=\"Montérégie 2016\"),CoutProdCult!$C$13,IF(AND(H40=\"Blé panifiable\",H42=\"Provinciale 2015\"),CoutProdCult!$D$28,IF(AND(H40=\"Blé panifiable\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Blé fourrager\",H42=\"Provinciale 2015\"),CoutProdCult!$E$28,IF(AND(H40=\"Blé fourrager\",H42=\"Montérégie 2016\"),CoutProdCult!$D$13,IF(AND(H40=\"Maïs ensilage\",H42=\"Provinciale 2015\"),CoutProdCult!$F$28,IF(AND(H40=\"Maïs ensilage\",H42=\"Montérégie 2016\"),CoutProdCult!$F$13,IF(AND(H40=\"Foin\",H42=\"Provinciale 2015\"),CoutProdCult!$G$28,IF(AND(H40=\"Foin\",H42=\"Montérégie 2016\"),CoutProdCult!$G$13,0))))))))))))","v":0}]
[]
[null,null,"Revenus réel en moins ($/année/hectare)",{"$f":"D48-D50","v":0},{"$f":"E48-E50","v":0},0,0,0]
[]
[null,null,"Revenus réel en moins ($/année/bande)",{"$f":"D52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"E52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"F52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"G52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"H52*'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}}]
[]
[null,null,"LÉGENDE"]
[null,null,"Les cellules à fond blanc se remplissent automatiquement"]
[null,null,"Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
[null,null,"Les cellule à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]

{"sheet":"MenusD","index":30,"n_rows":211,"n_cols":71,"rows_kept":211,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Proportion de résineux"]
["Largeur de la bande","Nombre de rangées arbres et arbustes",null,0]
[1,0,null,1]
[3,1,null,0.75]
[5,2,null,0.67]
[null,3,null,0.5]
["Espacement entre plant",null,null,0.33]
[1,null,null,0.25]
[1.5,"Érochage","Pose de collerette",{"$f":"IF('ImplantBandesRiv(1)'!D27=\"aucun\",0,IF('ImplantBandesRiv(1)'!D27=\"la totalité\",1,IF('ImplantBandesRiv(1)'!D27=\"1 sur 2\",0.5,IF('ImplantBandesRiv(1)'!D27=\"1 sur 3\",0.33,IF('ImplantBandesRiv(1)'!D27=\"1 sur 4\",0.25)))))","v":false}]
[2,"OUI","OUI","Format arbustes"]
[3,"NON","NON","Bouture"]
[null,"Travail du sol primaire",null,"Multicellule 45-110"]
["Nombre de rangées","OUI","Pose de pallis de plastique","PFD (Multicellule 15 ou 25-310)"]
[0,"NON","OUI","Racines nues 2 ans"]
[1,null,"NON","1 gallon"]
[2,"Pose de protection contre ravageurs","Plantation d'arbres et d'arbustes","2 gallons"]
[3,"OUI","OUI","Format arbres","NON; Climatic 120cm + 2 piquets en bois; Climatic 120cm + 2 rods en métal;Climanet 180cm + 2 piquets en bois; Clôture à chevreuils 5 à 10 saisons; Freegro + 1 piquet en bois; Freegro + 1 piquet en métal"]
[null,"NON","NON","Multicellule 45-110"]
["Entretien",null,"Ensemencement","PFD ou Racines nues 2 ans"]
["Regarnis ($/bande/année)","Travail du sol primaire","NON","1 gallon"]
["NON","NON","Semoir direct"]
["Débroussaillage ($/bande/année)","Charrue","Semoir brillon","Protection rongeurs","Protection cervidés"]
["NON","Chisel","Paillis individuel arbustes & arbres","NON","NON"]
["Taille de formation des feuillus ($/bande/année)","Travail du sol secondaire","NON","Spirale en plastique","Protecteur Climatic (gaine rigide + piquet)"]
["NON","NON","Plastique individuel",null,"Protecteur Freegro (membrane cylindrique + piquet)"]
["Fauche herbacées ($/bande/année)","Vibroculteur","Biodisque 40 cm"]
["NON","Rotoculteur 1 fois","Biodisque 60 cm"]
["Fauche Panic ($/bande/année)","Rotoculteur 2 fois","Copeaux de bois","Tuteurs"]
["NON",null,null,"NON"]
[null,null,null,"Acier"]
[null,null,null,"Bois"]
[]
[]
["Modèle","Extra_Miel","Prairie_Riveraine","Panic_Général","Extra_Biomasse","Arbustive","Arborescente","Trois_Services","Personnalisé"]
["Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles",1,1,1,3,3,3,5,1]
["Extra_Miel",3,3,3,5,5,null,null,2]
["Prairie_Riveraine",5,5,5,null,null,null,null,3]
["Panic_Général",null,null,null,null,null,null,null,4]
["Extra_Biomasse",null,null,"Espacement arbres et arbustes ou arbres (m)",null,null,null,null,5]
["Arbustive",null,null,1,null,null,null,null,6]
["Arborescente",null,null,1.5,null,null,null,null,7]
["Trois_Services",null,null,2,null,null,null,null,8]
["Personnalisée",null,null,3,null,null,null,null,9]
[null,null,null,4,null,null,null,null,10]
[null,"format (kg)","dose (kg/ha)",5,null,null,null,null,11]
["Choix semences Extra_Miel",null,null,6,null,null,null,null,12]
[null,null,null,7,null,null,null,null,13]
["Mélange Gloco Herbio® Prairie Pollinisation (petit)",2.27,24,8,null,null,null,null,14]
["Mélange Gloco Herbio® Prairie Pollinisation (grand)",22.73,24,9,null,null,null,null,15]
["Mélange Gloco Herbio® Prairie Extra Pollinisation (petit)",2.27,24,10]
["Mélange Gloco Herbio® Prairie Extra Pollinisation (grand)",22.73,24]
["Mélange Indigo Plantes mellifères vivaces (petit)",1,70]
["Mélange Indigo Plantes mellifères vivaces (grand)",5,70]
["Mélange Indigo Ultra-pollinisation sol argileux (petit)",1,24]
["Mélange Indigo Ultra-pollinisation sol argileux (grand)",5,24]
["Mélange Indigo Ultra-pollinisation (petit)",1,40]
["Mélange Indigo Ultra-pollinisation (grand)",5,40]
["Mélange \"B\" (25 kg)",25,185]
["Mil et luzerne"]
[]
["Choix semences  Prairie_Riveraine","format (kg)","dose (kg/ha)"]
[]
["Mélange \"B\" (25 kg)",25,185]
["Mélange Gloco Herbio® Prairie indigène Bande riveraine",0.45,30]
["Mélange Indigo Bande riveraine (1 kg)",1,250]
["Prairie de graminées",null,6]
["Mil et luzerne",null,9]
[]
["Choix semences  Panic_Général","format (kg)","dose (kg/ha)"]
[]
["Panic érigé Cave in rock",1,15]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Protecteurs contre les cervidés pour les feuillus"]
[null,null,null,null,null,null,null,null,null,null,"NON"]
[null,null,null,null,null,null,null,null,null,null,"Climatic 120cm + 2 piquets en bois"]
[null,null,null,null,null,null,null,null,null,null,"Climanet 180cm + 2 piquets en bois"]
[null,null,null,null,null,null,null,null,null,null,"Freegro + 1 piquet en bois"]
[null,null,null,null,null,null,null,null,null,null,"Clôture à chevreuils 5 à 10 saisons (mailles 35 x 50mm) + piquets aux 25pi"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Choix de semence de l'onglet Iplantation (Chiffrier Implantation)"]
[null,null,null,null,null,null,null,null,null,null,null,null,"< 30% fleurs + légumineuses (> 70% graminées) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"> 35% fleurs + légumineuses (< 65% graminées) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et fleurs (20-30%) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sol argileux - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"< 30% fleurs + légumineuses (> 70% graminées) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"> 35% fleurs + légumineuses (< 65% graminées) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et fleurs (20-30%) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Sol argileux - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"100% graminées - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,"100% graminées - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Panic érigé Cave in Rock"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(A36,2)","v":"Extra_Miel2"},{"$f":"CONCATENATE(A37,2)","v":"Prairie_Riveraine2"},{"$f":"CONCATENATE(A38,2)","v":"Panic_Général2"},{"$f":"CONCATENATE(A39,2)","v":"Extra_Biomasse2"},{"$f":"CONCATENATE(A40,2)","v":"Arbustive2"},{"$f":"CONCATENATE(A41,2)","v":"Arborescente2"},{"$f":"CONCATENATE(A42,2)","v":"Trois_Services2"},{"$f":"CONCATENATE(A43,2)","v":"Personnalisée2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 30% fleurs + légumineuses (> 70% graminées) - Brillion","100% graminées - Brillion","Panic érigé Cave in Rock","< 30% fleurs + légumineuses (> 70% graminées) - Brillion","< 30% fleurs + légumineuses (> 70% graminées) - Brillion","< 30% fleurs + légumineuses (> 70% graminées) - Brillion","< 30% fleurs + légumineuses (> 70% graminées) - Brillion","< 30% fleurs + légumineuses (> 70% graminées) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 35% fleurs + légumineuses (< 65% graminées) - Brillion","Graminées et Légumineuses - Brillion",null,"> 35% fleurs + légumineuses (< 65% graminées) - Brillion","> 35% fleurs + légumineuses (< 65% graminées) - Brillion","> 35% fleurs + légumineuses (< 65% graminées) - Brillion","> 35% fleurs + légumineuses (< 65% graminées) - Brillion","> 35% fleurs + légumineuses (< 65% graminées) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et fleurs (20-30%) - Brillion","Mélange B (Phléole et trèfle) - Brillion",null,"Graminées et fleurs (20-30%) - Brillion","Graminées et fleurs (20-30%) - Brillion","Graminées et fleurs (20-30%) - Brillion","Graminées et fleurs (20-30%) - Brillion","Graminées et fleurs (20-30%) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - Brillion","Mil et luzerne - Brillion",null,"Graminées et Légumineuses - Brillion","Graminées et Légumineuses - Brillion","Graminées et Légumineuses - Brillion","Graminées et Légumineuses - Brillion","Graminées et Légumineuses - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sol argileux - Brillion","100% graminées - Manuel",null,"Sol argileux - Brillion","Sol argileux - Brillion","Sol argileux - Brillion","Sol argileux - Brillion","Sol argileux - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion: Phléole et trèfle","Graminées et Légumineuses - Manuel",null,"Mélange B (Phléole et trèfle) - Brillion","Mélange B (Phléole et trèfle) - Brillion","Mélange B (Phléole et trèfle) - Brillion","Mélange B (Phléole et trèfle) - Brillion","Mélange B (Phléole et trèfle) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 30% fleurs + légumineuses (> 70% graminées) - manuel","Mélange B (phléole et trèfle) – Manuel",null,"< 30% fleurs + légumineuses (> 70% graminées) - manuel","< 30% fleurs + légumineuses (> 70% graminées) - manuel","< 30% fleurs + légumineuses (> 70% graminées) - manuel","< 30% fleurs + légumineuses (> 70% graminées) - manuel","< 30% fleurs + légumineuses (> 70% graminées) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 35% fleurs + légumineuses (< 65% graminées) - manuel","Mil et luzerne - Manuel",null,"> 35% fleurs + légumineuses (< 65% graminées) - manuel","> 35% fleurs + légumineuses (< 65% graminées) - manuel","> 35% fleurs + légumineuses (< 65% graminées) - manuel","> 35% fleurs + légumineuses (< 65% graminées) - manuel","> 35% fleurs + légumineuses (< 65% graminées) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et fleurs (20-30%) - manuel",null,null,"Graminées et fleurs (20-30%) - manuel","Graminées et fleurs (20-30%) - manuel","Graminées et fleurs (20-30%) - manuel","Graminées et fleurs (20-30%) - manuel","Graminées et fleurs (20-30%) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - manuel",null,null,"Graminées et Légumineuses - manuel","Graminées et Légumineuses - manuel","Graminées et Légumineuses - manuel","Graminées et Légumineuses - manuel","Graminées et Légumineuses - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sol argileux - manuel",null,null,"Sol argileux - manuel","Sol argileux - manuel","Sol argileux - manuel","Sol argileux - manuel","Sol argileux - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - manuel: Phléole et trèfle",null,null,"Mélange B (phléole et trèfle) – Manuel","Mélange B (phléole et trèfle) – Manuel","Mélange B (phléole et trèfle) – Manuel","Mélange B (phléole et trèfle) – Manuel","Mélange B (phléole et trèfle) – Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100% graminées - Brillion","100% graminées - Brillion","100% graminées - Brillion","100% graminées - Brillion","100% graminées - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion","Mil et luzerne - Brillion","Mil et luzerne - Brillion","Mil et luzerne - Brillion","Mil et luzerne - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100% graminées - Manuel","100% graminées - Manuel","100% graminées - Manuel","100% graminées - Manuel","100% graminées - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Manuel","Mil et luzerne - Manuel","Mil et luzerne - Manuel","Mil et luzerne - Manuel","Mil et luzerne - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panic érigé Cave in Rock"]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fauches Herbacées"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucheuse conditionneuse à disques","Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucheuse automotrice","Faucheuse automotrice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucheuse + presse à balle ronde + transport grosses balles rondes","Faucheuse + presse à balle ronde + transport grosses balles rondes"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Frais Entretien"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra Miel","Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prairie Riveraine","Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panic Général","Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra Biomasse","Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbustive","NON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arborescente","NON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trois Services","Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnalisée","Faucheuse conditionneuse à disques"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"Panic Général\";\"Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"\"\";\"\";\"NON\"))"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Choix de semence dans Implantation(x)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A35","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles"},null,null,"Pas de semence nécessaire pour ce modèle"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra_Miel","Choix de semence de ","l'Extra Miel",{"$f":"CONCATENATE(AH158,AI158)","v":"Choix de semence de l'Extra Miel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prairie_Riveraine",{"$f":"AH158","v":"Choix de semence de "},"la Prairie Riveraine","Choix de semence de la Prairie Riveraine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panic_Général",{"$f":"AH159","v":"Choix de semence de "},"la Panic Général","Choix de semence de la Panic Général"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Extra_Biomasse","Choix de semence de ","l'Extra Biomasse","Choix de semence de l'Extra Biomasse"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arbustive","Choix de semence de ","l'Arbustive","Choix de semence de l'Arbustive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Arborescente","Choix de semence de ","l'Arborescente","Choix de semence de l'Arborescente"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Trois_Services","Choix de semence de ","la Trois Services","Choix de semence de la Trois Services"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personnalisée","Choix de semence  ","personnalisée","Choix de semence  personnalisée"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fauches"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"A36","v":"Extra_Miel"},{"$f":"A37","v":"Prairie_Riveraine"},{"$f":"A38","v":"Panic_Général"},{"$f":"A39","v":"Extra_Biomasse"},{"$f":"A40","v":"Arbustive"},{"$f":"A41","v":"Arborescente"},{"$f":"A42","v":"Trois_Services"},{"$f":"A43","v":"Personnalisée"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(AL168,\"4\")","v":"Extra_Miel4"},{"$f":"CONCATENATE(AM168,\"4\")","v":"Prairie_Riveraine4"},"Panic_Général4","Extra_Biomasse4","Arbustive4","Arborescente4","Trois_Services4","Personnalisée4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NON",{"$f":"AL170","v":"NON"},{"$f":"AM170","v":"NON"},"Fauche et déchiquetage à forfait",{"$f":"AM170","v":"NON"},{"$f":"AP170","v":"NON"},"NON",{"$f":"AM170","v":"NON"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y139","v":"Faucheuse conditionneuse à disques"},{"$f":"AL171","v":"Faucheuse conditionneuse à disques"},{"$f":"AM173","v":"faucheuse + presse à balle ronde + transport grosses balles rondes"},null,{"$f":"AM171","v":"Faucheuse conditionneuse à disques"},"Faucheuse conditionneuse à disques","Faucheuse conditionneuse à disques",{"$f":"AM171","v":"Faucheuse conditionneuse à disques"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y140","v":"Faucheuse automotrice"},"Faucheuse automotrice",null,null,{"$f":"AL172","v":"Faucheuse automotrice"},"Faucheuse automotrice","Faucheuse automotrice","Faucheuse automotrice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"faucheuse + presse à balle ronde + transport grosses balles rondes"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o   Modèles Extra Miel, Prairie riveraine, Panic général : non/faucheuse conditionneuse à disques/faucheuse automotrice/faucheuse + presse + transport"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o   Modèle Extra biomasse : ajouter une option ensileuse => je vais ajouter une ligne dans la bdd"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"o   Modèles Arbustive, Arborescente, Trois-Service : ligne inactive"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fauches Panic"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL168","v":"Extra_Miel"},"Prairie_Riveraine","Panic_Général","Extra_Biomasse","Arbustive","Arborescente","Trois_Services","Personnalisée"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(AU180,\"5\")","v":"Extra_Miel5"},{"$f":"CONCATENATE(AV180,\"5\")","v":"Prairie_Riveraine5"},"Panic_Général5","Extra_Biomasse5","Arbustive5","Arborescente5","Trois_Services5","Personnalisée5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"s/o","s/o",{"$f":"AL170","v":"NON"},"OUI","s/o","s/o","s/o",{"$f":"AW182","v":"NON"},null,null,null,null,null,"FA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL171","v":"Faucheuse conditionneuse à disques"},"NON"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucheuse automotrice",null,null,null,null,null,null,null,null,null,null,"Bouture (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110 (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PFD [30cm] (FA)","(Multicellule 15 ou 25-310)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues [<60cm] (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 litre (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 gallons (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 gallons (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"150 cm (FA)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAF"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110 (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PFD [30cm] (FAF)",null," (Multicellule 15 ou 25-310) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues [<60cm] (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 litre (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 gallons (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues [60-90cm] (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diamètre 3cm [en pot] (FAF)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FAR"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110 (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PFD [30cm] (FAR)","(Multicellule 15 ou 25-310) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues [<60cm] (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 gallons (FAR)"]

{"sheet":"MontageFinancier(5)","index":31,"n_rows":37,"n_cols":41,"rows_kept":37,"cut":false,"hidden":true,"merged":[[1,34,2,34],[1,35,2,35],[0,32,2,32],[0,33,2,33],[0,34,0,35],[0,36,2,36],[0,40,2,40],[0,10,0,11],[0,12,2,12],[0,16,2,16],[0,17,2,17],[0,18,0,19],[1,10,2,10],[1,11,2,11],[1,18,2,18],[1,19,2,19],[0,25,2,25],[0,26,0,27],[0,28,2,28],[1,26,2,26],[1,27,2,27],[0,0,2,0],[0,1,2,1],[0,2,0,3],[0,4,2,4],[0,8,2,8],[0,9,2,9],[1,2,2,2],[1,3,2,3],[0,20,2,20],[0,24,2,24]]}
["Poste de dépenses","Coûts réels année 1","Prime-Vert",null,"Dépassement","Autre bailleur de fonds 1","Autre bailleur de fonds 2","Autre bailleur de fonds 3","Montant à débourser ","Coûts réels année 2","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 3","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 4","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 5","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser "]
[null,null,"Coûts admissibles mesure 4300 HBV et biodiversité","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subvention c\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n"]
[null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention"]
["IMPLANTATION"]
["Honoraires planification",{"$f":"'ImplantBandesRiv(5)'!$F65","v":0},{"$f":"MIN('ImplantBandesRiv(5)'!$F65+0,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B5,C5)","v":0},{"$f":"B5-D5","v":0},null,null,null,{"$f":"E5-SUM(F5:H5)","v":0},null,null,null,null,null,null,null,{"$f":"M5-SUM(N5:P5)","v":0},null,null,null,null,null,null,null,{"$f":"U5-SUM(V5:X5)","v":0},null,null,null,null,null,null,null,{"$f":"AC5-SUM(AD5:AF5)","v":0},null,null,null,null,null,null,null,{"$f":"AK5-SUM(AL5:AN5)","v":0}]
["Achat de plants d'arbres et arbustesa",{"$f":"SUMIFS('ImplantBandesRiv(5)'!$F$20:$F$24,'ImplantBandesRiv(5)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(5)'!$E$20:$E$24,\"<>\")+SUM('ImplantBandesRiv(5)'!$F$30:$F$40)","v":0},{"$f":"IF(OR('ImplantBandesRiv(5)'!D30=\"\",'ImplantBandesRiv(5)'!D32=\"\",'ImplantBandesRiv(5)'!D34=\"\",'ImplantBandesRiv(5)'!D36=\"\",'ImplantBandesRiv(5)'!D38=\"\",'ImplantBandesRiv(5)'!D40=\"\"),0,8*(SUMIFS('ImplantBandesRiv(5)'!$D$20:$D$24,'ImplantBandesRiv(5)'!$E$20:$E$24,\"<>Bouture (FA)\",'ImplantBandesRiv(5)'!$F$20:$F$24,\"<>x\")+SUM('ImplantBandesRiv(5)'!$D$30+'ImplantBandesRiv(5)'!$D$32+'ImplantBandesRiv(5)'!$D$34+'ImplantBandesRiv(5)'!$D$36+'ImplantBandesRiv(5)'!$D$38+'ImplantBandesRiv(5)'!$D$40)))","v":0},0,{"$f":"B6-D6","v":0},null,null,null,{"$f":"E6-SUM(F6:H6)","v":0},null,null,null,null,null,null,null,{"$f":"M6-SUM(N6:P6)","v":0},null,null,null,null,null,null,null,{"$f":"U6-SUM(V6:X6)","v":0},null,null,null,null,null,null,null,{"$f":"AC6-SUM(AD6:AF6)","v":0},null,null,null,null,null,null,null,{"$f":"AK6-SUM(AL6:AN6)","v":0}]
["Achat de boutures ",{"$f":"SUMIFS('ImplantBandesRiv(5)'!$F$20:$F$24,'ImplantBandesRiv(5)'!$E$20:$E$24,\"=Bouture (FA)\")","v":0},{"$f":"1.5*(SUMIFS('ImplantBandesRiv(5)'!$D$20:$D$24,'ImplantBandesRiv(5)'!$E$20:$E$24,\"=Bouture (FA)\",'ImplantBandesRiv(5)'!$F$20:$F$24,\"<>x\"))","v":0},0,{"$f":"B7-D7","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de semences indigènes",{"$f":"SUM('ImplantBandesRiv(5)'!$F$12:$F$14)","v":0},{"$f":"250*(SUM('ImplantBandesRiv(5)'!E12:'ImplantBandesRiv(5)'!E14))","v":0},0,{"$f":"B8-D8","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(5)'!$F$49","v":0},{"$f":"6.5*'ImplantBandesRiv(5)'!E49","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Achat de protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(5)'!$F$48","v":0},{"$f":"'ImplantBandesRiv(5)'!F48*1","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre implantation : préparation du terrain, plantation, pose des protecteurs, achat et pose du paillis",{"$f":"SUM('ImplantBandesRiv(5)'!$F$52:$F$63)-'ImplantBandesRiv(5)'!$F$59+SUM('ImplantBandesRiv(5)'!$F$42:$F$47)","v":0},{"$f":"(SUM('ImplantBandesRiv(5)'!$F$52:$F$63)-'ImplantBandesRiv(5)'!$F$59+SUM('ImplantBandesRiv(5)'!$F$42:$F$47))*2.15","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Main d'œuvre ensemencement",{"$f":"'ImplantBandesRiv(5)'!$F$59","v":0},{"$f":"3*(('ImplantBandesRiv(5)'!D7*'ImplantBandesRiv(5)'!D13)+('ImplantBandesRiv(5)'!D7*'ImplantBandesRiv(5)'!D15))","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["Honoraires Attestation de conformité",{"$f":"'ImplantBandesRiv(5)'!$F$66","v":0},{"$f":"MIN(350,SUM(C5:C12)*0.5)","v":0},0,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
["ENTRETIEN"]
["Honoraires état des lieux",{"$f":"SUM('FraisEntretien(5)'!$E$22)","v":0},{"$f":"MIN(B15,350)","v":0},{"$f":"IF($D$35=TRUE,0.7,IF($D$36=TRUE,0.9,IF($D$37=TRUE,0,\"\")))*MIN(B15,C15)","v":0},{"$f":"B15-D15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(5)'!$F22)","v":0},{"$f":"MIN(J15,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J15,K15)","v":0},{"$f":"J15-L15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(5)'!$G22)","v":0},{"$f":"MIN(R15,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R15,S15)","v":0},{"$f":"R15-T15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(5)'!$H22)","v":0},{"$f":"MIN(Z15,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z15,AA15)","v":0},{"$f":"Z15-AB15","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(5)'!$H22)","v":0},{"$f":"MIN(AH15,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH15,AI15)","v":0},{"$f":"AH15-AJ15","v":0},null,null,null,0]
["Achat d'arbres pour regarnirb",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(5)'!F16","v":0},{"$f":"IF(OR('ImplantBandesRiv(5)'!D30=\"\",'ImplantBandesRiv(5)'!D32=\"\",'ImplantBandesRiv(5)'!D34=\"\",'ImplantBandesRiv(5)'!D36=\"\",'ImplantBandesRiv(5)'!D38=\"\",'ImplantBandesRiv(5)'!D40=\"\"),\"\",MIN(25*0.1*('ImplantBandesRiv(5)'!$D30+'ImplantBandesRiv(5)'!$D32+'ImplantBandesRiv(5)'!$D34+'ImplantBandesRiv(5)'!$D36+'ImplantBandesRiv(5)'!$D38+'ImplantBandesRiv(5)'!$D40),1000))","v":0},{"$f":"IF(K16=\"\",\"\",IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J16,K16))","v":0},{"$f":"J16-L16","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!G16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(5)'!$D30+'ImplantBandesRiv(5)'!$D32+'ImplantBandesRiv(5)'!$D34+'ImplantBandesRiv(5)'!$D36+'ImplantBandesRiv(5)'!$D38+'ImplantBandesRiv(5)'!$D40),1000)","v":0},{"$f":"IF(S16=\"\",\"\",IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R16,S16))","v":0},{"$f":"R16-T16","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!H16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(5)'!$D30+'ImplantBandesRiv(5)'!$D32+'ImplantBandesRiv(5)'!$D34+'ImplantBandesRiv(5)'!$D36+'ImplantBandesRiv(5)'!$D38+'ImplantBandesRiv(5)'!$D40),1000)","v":0},{"$f":"IF(AA16=\"\",\"\",IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z16,AA16))","v":0},{"$f":"Z16-AB16","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!I16","v":0},{"$f":"MIN(25*0.1*('ImplantBandesRiv(5)'!$D30+'ImplantBandesRiv(5)'!$D32+'ImplantBandesRiv(5)'!$D34+'ImplantBandesRiv(5)'!$D36+'ImplantBandesRiv(5)'!$D38+'ImplantBandesRiv(5)'!$D40),1000)","v":0},{"$f":"IF(AI16=\"\",\"\",IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH16,AI16))","v":0},{"$f":"AH16-AJ16","v":0},null,null,null,0]
["Débroussaillage",{"$f":"'FraisEntretien(5)'!$E$17","v":0},null,null,{"$f":"B17","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!F17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(5)'!G17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(5)'!H17","v":0},null,null,null,null,null,null,0,{"$f":"'FraisEntretien(5)'!I17","v":0},null,null,null,null,null,null,0]
["Fauche herbacées et Panic",{"$f":"'FraisEntretien(5)'!$E$19","v":0},null,null,{"$f":"B18","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!F19","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(5)'!G19=\"\",0,'FraisEntretien(5)'!G19)+IF('FraisEntretien(5)'!G20=\"\",0,'FraisEntretien(5)'!G20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(5)'!H19=\"\",0,'FraisEntretien(5)'!H19)+IF('FraisEntretien(5)'!H20=\"\",0,'FraisEntretien(5)'!H20)","v":0},null,null,null,null,null,null,0,{"$f":"IF('FraisEntretien(5)'!I19=\"\",0,'FraisEntretien(5)'!I19)+IF('FraisEntretien(5)'!I20=\"\",0,'FraisEntretien(5)'!I20)","v":0},null,null,null,null,null,null,0]
["Taille de formation des feuillus",null,null,null,null,null,null,null,null,{"$f":"'FraisEntretien(5)'!F18","v":0},{"$f":"IF(IF('ImplantBandesRiv(5)'!$D35=\"\",0,'ImplantBandesRiv(5)'!$D35)+IF('ImplantBandesRiv(5)'!$D37=\"\",0,'ImplantBandesRiv(5)'!$D37)+IF('ImplantBandesRiv(5)'!$D39=\"\",0,'ImplantBandesRiv(5)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(5)'!$D25*'ImplantBandesRiv(5)'!$D7","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J19:K19)","v":0},{"$f":"J19-L19","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!G18","v":0},{"$f":"IF(IF('ImplantBandesRiv(5)'!$D35=\"\",0,'ImplantBandesRiv(5)'!$D35)+IF('ImplantBandesRiv(5)'!$D37=\"\",0,'ImplantBandesRiv(5)'!$D37)+IF('ImplantBandesRiv(5)'!$D39=\"\",0,'ImplantBandesRiv(5)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(5)'!$D25*'ImplantBandesRiv(5)'!$D7","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R19:S19)","v":0},{"$f":"R19-T19","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!H18","v":0},{"$f":"IF(IF('ImplantBandesRiv(5)'!$D35=\"\",0,'ImplantBandesRiv(5)'!$D35)+IF('ImplantBandesRiv(5)'!$D37=\"\",0,'ImplantBandesRiv(5)'!$D37)+IF('ImplantBandesRiv(5)'!$D39=\"\",0,'ImplantBandesRiv(5)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(5)'!$D25*'ImplantBandesRiv(5)'!$D7","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z19,AA19)","v":0},{"$f":"Z19-AB19","v":0},null,null,null,0,{"$f":"'FraisEntretien(5)'!I18","v":0},{"$f":"IF(IF('ImplantBandesRiv(5)'!$D35=\"\",0,'ImplantBandesRiv(5)'!$D35)+IF('ImplantBandesRiv(5)'!$D37=\"\",0,'ImplantBandesRiv(5)'!$D37)+IF('ImplantBandesRiv(5)'!$D39=\"\",0,'ImplantBandesRiv(5)'!$D39)<0.5,1,0.5)*'ImplantBandesRiv(5)'!$D25*'ImplantBandesRiv(5)'!$D7","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH19,AI19)","v":0},{"$f":"AH19-AJ19","v":0},null,null,null,0]
["Honoraires Attestation de conformité + Autres",null,null,null,null,null,null,null,null,{"$f":"SUM('FraisEntretien(5)'!F23:'FraisEntretien(5)'!F24)","v":0},{"$f":"MIN(SUM(K15:K19)/2,350)","v":0},{"$f":"IF(L$35,0.7,IF(L$36,0.9,IF(L$37=3,0,0)))*MIN(J20:K20)","v":0},{"$f":"J20-L20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(5)'!G23,'FraisEntretien(5)'!G24)","v":0},{"$f":"MIN(SUM(S15:S19)/2,350)","v":0},{"$f":"IF(T$35,0.7,IF(T$36,0.9,IF(T$37=3,0,0)))*MIN(R20:S20)","v":0},0,null,null,null,0,{"$f":"SUM('FraisEntretien(5)'!H23,'FraisEntretien(5)'!H24)","v":0},{"$f":"MIN(SUM(AA15:AA19)/2,350)","v":0},{"$f":"IF(AB$35,0.7,IF(AB$36,0.9,IF(AB$37=3,0,0)))*MIN(Z20,AA20)","v":0},{"$f":"Z20-AB20","v":0},null,null,null,0,{"$f":"SUM('FraisEntretien(5)'!I23,'FraisEntretien(5)'!I24)","v":0},{"$f":"MIN(SUM(AI15:AI19)/2,350)","v":0},{"$f":"IF(AJ$35,0.7,IF(AJ$36,0.9,IF(AJ$37=3,0,0)))*MIN(AH20,AI20)","v":0},{"$f":"AH20-AJ20","v":0},null,null,null,0]
["Total",{"$f":"SUM(B5:B20)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N5:N20)","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]
["aLa proportion d’arbres et d’arbustes fruitiers indigènes à vocation commerciale ne doit pas dépasser 50 % du nombre de végétaux prévus à l’implantation. "]
["bSi la trouée mesure plus de 30m de long, le coût maximal admissible est de 8$/arbre au lieu de 25$/arbre. Admissibile si mortalité des arbres entre 10 et 50%. Pas de subvention pour le remplacement d'arbuste."]
["cAide financière 70% des coûts admissibles et 90% pour les entreprises en production biologique, de la relève ou en démarrage, ou dans un projet collectif."]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir des onglets sources Implantation et Entretien"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
["Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
["A reporter dans l'onglet synthèse, pour chacune des 5 années :"]
["Coûts réels : B21"]
["Coûts réels/m : B21/onglet implantationB26"]
["Montant de subvention total : par ex. D21+F21+G21+H21 pour année 1"]
["Montant à débourser : par ex. I21 pour année 1"]
[null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true,null,null,null,null,null,null,null,true]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]

{"sheet":"Synthese(5)","index":32,"n_rows":15,"n_cols":16,"rows_kept":15,"cut":false,"hidden":true,"merged":[[0,1,0,4]]}
[null,"Synthèse: Implantation et Entretien d'une bande riveraine"]
[]
[null,null,"Année 1","Année 2","Année 3","Année 4","Année 5",null,null,null,null,null,null,"Pose de protection contre ravageur","OUI","NON"]
[null,null,"Implantation","Entretien","Entretien","Entretien","Entretien"]
[null,"Coût réels de la bande riveraine",{"$f":"'MontageFinancier(5)'!B21","v":0},{"$f":"'MontageFinancier(5)'!J21","v":0},{"$f":"'MontageFinancier(5)'!R21","v":0},{"$f":"'MontageFinancier(5)'!Z21","v":0},{"$f":"'MontageFinancier(5)'!AH21","v":0},null,null,null,null,null,null,"OUI","Gaine métallique"," - "]
[null,"Coût réels de la bande riveraine/m",{"$f":"IF('ImplantBandesRiv(5)'!$D7=\"\",0,'MontageFinancier(5)'!B21/('ImplantBandesRiv(5)'!$D7+'ImplantBandesRiv(5)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(5)'!$D7=\"\",0,'MontageFinancier(5)'!J21/('ImplantBandesRiv(5)'!$D7+'ImplantBandesRiv(5)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(5)'!$D7=\"\",0,'MontageFinancier(5)'!R21/('ImplantBandesRiv(5)'!$D7+'ImplantBandesRiv(5)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(5)'!$D7=\"\",0,'MontageFinancier(5)'!Z21/('ImplantBandesRiv(5)'!$D7+'ImplantBandesRiv(5)'!$D70))","v":0},{"$f":"IF('ImplantBandesRiv(5)'!$D7=\"\",0,'MontageFinancier(5)'!AH21/('ImplantBandesRiv(5)'!$D7+'ImplantBandesRiv(5)'!$D70))","v":0}]
[null,"Montant de subvention total",{"$f":"'MontageFinancier(5)'!D21+'MontageFinancier(5)'!F21+'MontageFinancier(5)'!G21+'MontageFinancier(5)'!H21","v":0},{"$f":"'MontageFinancier(5)'!L21+'MontageFinancier(5)'!N21+'MontageFinancier(5)'!O21+'MontageFinancier(5)'!P21","v":0},{"$f":"'MontageFinancier(5)'!T21+'MontageFinancier(5)'!V21+'MontageFinancier(5)'!W21+'MontageFinancier(5)'!X21","v":0},{"$f":"'MontageFinancier(5)'!AB21+'MontageFinancier(5)'!AD21+'MontageFinancier(5)'!AE21+'MontageFinancier(5)'!AF21","v":0},{"$f":"'MontageFinancier(5)'!AJ21+'MontageFinancier(5)'!AL21+'MontageFinancier(5)'!AM21+'MontageFinancier(5)'!AN21","v":0}]
[null,"Montant à débourser",{"$f":"C5-C7","v":0},{"$f":"D5-D7","v":0},{"$f":"E5-E7","v":0},0,0]
[null,"Revenus en moins dans les cultures",{"$f":"'FraisCulture(5)'!D12*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!E12*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!F12*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!G12*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!H12*'ImplantBandesRiv(5)'!D9","v":0}]
[null,"Dépenses en moins dans les cultures",{"$f":"'FraisCulture(5)'!D14*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!E14*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!F14*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!G14*'ImplantBandesRiv(5)'!D9","v":0},{"$f":"'FraisCulture(5)'!H14*'ImplantBandesRiv(5)'!D9","v":0},null,null,null,null,null,null,"NON","Gaine Climatic"," - "]
[null,"Marge Nette du projet bande riveraine",{"$f":"-C8-C9+C10","v":0},{"$f":"-D8-D9+D10","v":0},0,0,0]
[]
[null,"Marge Nette du projet                                           bande riveraine sur 5 ans",{"$f":"(C11+D11+E11+F11+G11)","v":0}]
[]
[null,"Marge Nette du projet bande riveraine sur 4 ans HORS IMPLANTATION",{"$f":"(D11+E11+F11+G11)","v":0}]

{"sheet":"ProjetParFerme(5)","index":33,"n_rows":48,"n_cols":2,"rows_kept":48,"cut":false,"hidden":true,"merged":[[1,1,2,1],[38,0,38,1],[0,0,0,1]]}
["Projet par ferme"]
["Nom du producteur :","Total"]
[]
["Type de bande riveraine",{"$f":"'ImplantBandesRiv(5)'!D6","v":"Choisissez votre modèle en vous référant à l’onglet BandesRiverainesModèles"}]
["Longueur (mètres)",{"$f":"'ImplantBandesRiv(5)'!D7","v":0}]
["Largeur (mètres)",{"$f":"'ImplantBandesRiv(5)'!D8","v":0}]
["Quantité totale d'arbustes",{"$f":"'ImplantBandesRiv(5)'!D20+'ImplantBandesRiv(5)'!D22+'ImplantBandesRiv(5)'!D24","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Espèce 9"]
["Espèce 10"]
["Espèce 11"]
["Espèce 12"]
["Quantité totale de feuillus",{"$f":"'ImplantBandesRiv(5)'!D30+'ImplantBandesRiv(5)'!D32+'ImplantBandesRiv(5)'!D34","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Espèce 6"]
["Espèce 7"]
["Espèce 8"]
["Quantité totale de résineux",{"$f":"'ImplantBandesRiv(5)'!D36+'ImplantBandesRiv(5)'!D38+'ImplantBandesRiv(5)'!D40","v":0}]
["Espèce 1"]
["Espèce 2"]
["Espèce 3"]
["Espèce 4"]
["Espèce 5"]
["Superficie ensemencée (m2)",{"$f":"'ImplantBandesRiv(5)'!D13*'ImplantBandesRiv(5)'!D7+'ImplantBandesRiv(5)'!D15*'ImplantBandesRiv(5)'!D7","v":0}]
["Quantité totale de plantes herbacées (kg)",{"$f":"'ImplantBandesRiv(5)'!E12+'ImplantBandesRiv(5)'!E14","v":0}]
[{"$f":"IF('ImplantBandesRiv(5)'!D12=\"\",\"Mélange de plantes herbacées 1\",'ImplantBandesRiv(5)'!D12)","v":"Mélange de plantes herbacées 1"},{"$f":"'ImplantBandesRiv(5)'!E12","v":0}]
[{"$f":"IF('ImplantBandesRiv(5)'!D14=\"\",\"Mélange de plantes herbacées 2\",'ImplantBandesRiv(5)'!D14)","v":"Mélange de plantes herbacées 2"},{"$f":"'ImplantBandesRiv(5)'!E14","v":0}]
["Fournitures"]
["Paillis de plastique (mètres)",{"$f":"'ImplantBandesRiv(5)'!E42+'ImplantBandesRiv(5)'!E43","v":0}]
["Paillis individuels",{"$f":"'ImplantBandesRiv(5)'!E44+'ImplantBandesRiv(5)'!E45","v":0}]
["Colerettes ",{"$f":"'ImplantBandesRiv(5)'!E46+'ImplantBandesRiv(5)'!E47","v":0}]
["Protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(5)'!E48","v":0}]
["Protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(5)'!E49","v":0}]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir de l'onglet source Implantation"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]

{"sheet":"MontageFinancierGlobal","index":34,"n_rows":37,"n_cols":41,"rows_kept":37,"cut":false,"hidden":false,"merged":[[0,36,2,36],[0,40,2,40],[1,11,2,11],[1,18,2,18],[0,9,2,9],[1,34,2,34],[1,35,2,35],[0,34,0,35],[0,28,2,28],[0,32,2,32],[0,33,2,33],[1,27,2,27],[0,10,0,11],[0,12,2,12],[0,16,2,16],[0,17,2,17],[0,18,0,19],[0,20,2,20],[1,19,2,19],[1,26,2,26],[0,24,2,24],[0,25,2,25],[0,26,0,27],[1,10,2,10],[0,0,2,0],[0,1,2,1],[0,2,0,3],[0,4,2,4],[0,8,2,8],[1,2,2,2],[1,3,2,3]]}
["Poste de dépenses","Coûts réels année 1","Prime-Vert",null,"Dépassement","Autre bailleur de fonds 1","Autre bailleur de fonds 2","Autre bailleur de fonds 3","Montant à débourser ","Coûts réels année 2","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 3","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 4","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 5","Prime-Vert",null,"Dépassement","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser "]
[null,null,"Coûts admissibles mesure 4300 HBV et biodiversité","Montant de la subventionc\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n",null,null,null,null,null,null,"Coûts admissibles mesure 4300 regénération des haies","Montant de la subventionc\n"]
[null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention"]
["IMPLANTATION"]
["Honoraires planification",{"$f":"IF('MontageFinancier(1)'!B5=0,0,'MontageFinancier(1)'!B5)+IF('MontageFinancier(2)'!B5=0,0,'MontageFinancier(2)'!B5)+IF('MontageFinancier(3)'!B5=0,0,'MontageFinancier(3)'!B5)+IF('MontageFinancier(4)'!B5=0,0,'MontageFinancier(4)'!B5)+IF('MontageFinancier(5)'!B5=0,0,'MontageFinancier(5)'!B5)","v":0},{"$f":"IF('MontageFinancier(1)'!C5=0,0,'MontageFinancier(1)'!C5)+IF('MontageFinancier(2)'!C5=0,0,'MontageFinancier(2)'!C5)+IF('MontageFinancier(3)'!C5=0,0,'MontageFinancier(3)'!C5)+IF('MontageFinancier(4)'!C5=0,0,'MontageFinancier(4)'!C5)+IF('MontageFinancier(5)'!C5=0,0,'MontageFinancier(5)'!C5)","v":0},{"$f":"IF('MontageFinancier(1)'!D5=0,0,'MontageFinancier(1)'!D5)+IF('MontageFinancier(2)'!D5=0,0,'MontageFinancier(2)'!D5)+IF('MontageFinancier(3)'!D5=0,0,'MontageFinancier(3)'!D5)+IF('MontageFinancier(4)'!D5=0,0,'MontageFinancier(4)'!D5)+IF('MontageFinancier(5)'!D5=0,0,'MontageFinancier(5)'!D5)","v":0},{"$f":"IF('MontageFinancier(1)'!E5=0,0,'MontageFinancier(1)'!E5)+IF('MontageFinancier(2)'!E5=0,0,'MontageFinancier(2)'!E5)+IF('MontageFinancier(3)'!E5=0,0,'MontageFinancier(3)'!E5)+IF('MontageFinancier(4)'!E5=0,0,'MontageFinancier(4)'!E5)+IF('MontageFinancier(5)'!E5=0,0,'MontageFinancier(5)'!E5)","v":0},{"$f":"IF('MontageFinancier(1)'!F5=0,0,'MontageFinancier(1)'!F5)+IF('MontageFinancier(2)'!F5=0,0,'MontageFinancier(2)'!F5)+IF('MontageFinancier(3)'!F5=0,0,'MontageFinancier(3)'!F5)+IF('MontageFinancier(4)'!F5=0,0,'MontageFinancier(4)'!F5)+IF('MontageFinancier(5)'!F5=0,0,'MontageFinancier(5)'!F5)","v":0},{"$f":"IF('MontageFinancier(1)'!G5=0,0,'MontageFinancier(1)'!G5)+IF('MontageFinancier(2)'!G5=0,0,'MontageFinancier(2)'!G5)+IF('MontageFinancier(3)'!G5=0,0,'MontageFinancier(3)'!G5)+IF('MontageFinancier(4)'!G5=0,0,'MontageFinancier(4)'!G5)+IF('MontageFinancier(5)'!G5=0,0,'MontageFinancier(5)'!G5)","v":0},{"$f":"IF('MontageFinancier(1)'!H5=0,0,'MontageFinancier(1)'!H5)+IF('MontageFinancier(2)'!H5=0,0,'MontageFinancier(2)'!H5)+IF('MontageFinancier(3)'!H5=0,0,'MontageFinancier(3)'!H5)+IF('MontageFinancier(4)'!H5=0,0,'MontageFinancier(4)'!H5)+IF('MontageFinancier(5)'!H5=0,0,'MontageFinancier(5)'!H5)","v":0},{"$f":"IF('MontageFinancier(1)'!I5=0,0,'MontageFinancier(1)'!I5)+IF('MontageFinancier(2)'!I5=0,0,'MontageFinancier(2)'!I5)+IF('MontageFinancier(3)'!I5=0,0,'MontageFinancier(3)'!I5)+IF('MontageFinancier(4)'!I5=0,0,'MontageFinancier(4)'!I5)+IF('MontageFinancier(5)'!I5=0,0,'MontageFinancier(5)'!I5)","v":0},{"$f":"IF('MontageFinancier(1)'!J5=0,0,'MontageFinancier(1)'!J5)+IF('MontageFinancier(2)'!J5=0,0,'MontageFinancier(2)'!J5)+IF('MontageFinancier(3)'!J5=0,0,'MontageFinancier(3)'!J5)+IF('MontageFinancier(4)'!J5=0,0,'MontageFinancier(4)'!J5)+IF('MontageFinancier(5)'!J5=0,0,'MontageFinancier(5)'!J5)","v":0},{"$f":"IF('MontageFinancier(1)'!K5=0,0,'MontageFinancier(1)'!K5)+IF('MontageFinancier(2)'!K5=0,0,'MontageFinancier(2)'!K5)+IF('MontageFinancier(3)'!K5=0,0,'MontageFinancier(3)'!K5)+IF('MontageFinancier(4)'!K5=0,0,'MontageFinancier(4)'!K5)+IF('MontageFinancier(5)'!K5=0,0,'MontageFinancier(5)'!K5)","v":0},{"$f":"IF('MontageFinancier(1)'!L5=0,0,'MontageFinancier(1)'!L5)+IF('MontageFinancier(2)'!L5=0,0,'MontageFinancier(2)'!L5)+IF('MontageFinancier(3)'!L5=0,0,'MontageFinancier(3)'!L5)+IF('MontageFinancier(4)'!L5=0,0,'MontageFinancier(4)'!L5)+IF('MontageFinancier(5)'!L5=0,0,'MontageFinancier(5)'!L5)","v":0},{"$f":"IF('MontageFinancier(1)'!M5=0,0,'MontageFinancier(1)'!M5)+IF('MontageFinancier(2)'!M5=0,0,'MontageFinancier(2)'!M5)+IF('MontageFinancier(3)'!M5=0,0,'MontageFinancier(3)'!M5)+IF('MontageFinancier(4)'!M5=0,0,'MontageFinancier(4)'!M5)+IF('MontageFinancier(5)'!M5=0,0,'MontageFinancier(5)'!M5)","v":0},{"$f":"IF('MontageFinancier(1)'!N5=0,0,'MontageFinancier(1)'!N5)+IF('MontageFinancier(2)'!N5=0,0,'MontageFinancier(2)'!N5)+IF('MontageFinancier(3)'!N5=0,0,'MontageFinancier(3)'!N5)+IF('MontageFinancier(4)'!N5=0,0,'MontageFinancier(4)'!N5)+IF('MontageFinancier(5)'!N5=0,0,'MontageFinancier(5)'!N5)","v":0},{"$f":"IF('MontageFinancier(1)'!O5=0,0,'MontageFinancier(1)'!O5)+IF('MontageFinancier(2)'!O5=0,0,'MontageFinancier(2)'!O5)+IF('MontageFinancier(3)'!O5=0,0,'MontageFinancier(3)'!O5)+IF('MontageFinancier(4)'!O5=0,0,'MontageFinancier(4)'!O5)+IF('MontageFinancier(5)'!O5=0,0,'MontageFinancier(5)'!O5)","v":0},{"$f":"IF('MontageFinancier(1)'!P5=0,0,'MontageFinancier(1)'!P5)+IF('MontageFinancier(2)'!P5=0,0,'MontageFinancier(2)'!P5)+IF('MontageFinancier(3)'!P5=0,0,'MontageFinancier(3)'!P5)+IF('MontageFinancier(4)'!P5=0,0,'MontageFinancier(4)'!P5)+IF('MontageFinancier(5)'!P5=0,0,'MontageFinancier(5)'!P5)","v":0},{"$f":"IF('MontageFinancier(1)'!Q5=0,0,'MontageFinancier(1)'!Q5)+IF('MontageFinancier(2)'!Q5=0,0,'MontageFinancier(2)'!Q5)+IF('MontageFinancier(3)'!Q5=0,0,'MontageFinancier(3)'!Q5)+IF('MontageFinancier(4)'!Q5=0,0,'MontageFinancier(4)'!Q5)+IF('MontageFinancier(5)'!Q5=0,0,'MontageFinancier(5)'!Q5)","v":0},{"$f":"IF('MontageFinancier(1)'!R5=0,0,'MontageFinancier(1)'!R5)+IF('MontageFinancier(2)'!R5=0,0,'MontageFinancier(2)'!R5)+IF('MontageFinancier(3)'!R5=0,0,'MontageFinancier(3)'!R5)+IF('MontageFinancier(4)'!R5=0,0,'MontageFinancier(4)'!R5)+IF('MontageFinancier(5)'!R5=0,0,'MontageFinancier(5)'!R5)","v":0},{"$f":"IF('MontageFinancier(1)'!S5=0,0,'MontageFinancier(1)'!S5)+IF('MontageFinancier(2)'!S5=0,0,'MontageFinancier(2)'!S5)+IF('MontageFinancier(3)'!S5=0,0,'MontageFinancier(3)'!S5)+IF('MontageFinancier(4)'!S5=0,0,'MontageFinancier(4)'!S5)+IF('MontageFinancier(5)'!S5=0,0,'MontageFinancier(5)'!S5)","v":0},{"$f":"IF('MontageFinancier(1)'!T5=0,0,'MontageFinancier(1)'!T5)+IF('MontageFinancier(2)'!T5=0,0,'MontageFinancier(2)'!T5)+IF('MontageFinancier(3)'!T5=0,0,'MontageFinancier(3)'!T5)+IF('MontageFinancier(4)'!T5=0,0,'MontageFinancier(4)'!T5)+IF('MontageFinancier(5)'!T5=0,0,'MontageFinancier(5)'!T5)","v":0},{"$f":"IF('MontageFinancier(1)'!U5=0,0,'MontageFinancier(1)'!U5)+IF('MontageFinancier(2)'!U5=0,0,'MontageFinancier(2)'!U5)+IF('MontageFinancier(3)'!U5=0,0,'MontageFinancier(3)'!U5)+IF('MontageFinancier(4)'!U5=0,0,'MontageFinancier(4)'!U5)+IF('MontageFinancier(5)'!U5=0,0,'MontageFinancier(5)'!U5)","v":0},{"$f":"IF('MontageFinancier(1)'!V5=0,0,'MontageFinancier(1)'!V5)+IF('MontageFinancier(2)'!V5=0,0,'MontageFinancier(2)'!V5)+IF('MontageFinancier(3)'!V5=0,0,'MontageFinancier(3)'!V5)+IF('MontageFinancier(4)'!V5=0,0,'MontageFinancier(4)'!V5)+IF('MontageFinancier(5)'!V5=0,0,'MontageFinancier(5)'!V5)","v":0},{"$f":"IF('MontageFinancier(1)'!W5=0,0,'MontageFinancier(1)'!W5)+IF('MontageFinancier(2)'!W5=0,0,'MontageFinancier(2)'!W5)+IF('MontageFinancier(3)'!W5=0,0,'MontageFinancier(3)'!W5)+IF('MontageFinancier(4)'!W5=0,0,'MontageFinancier(4)'!W5)+IF('MontageFinancier(5)'!W5=0,0,'MontageFinancier(5)'!W5)","v":0},{"$f":"IF('MontageFinancier(1)'!X5=0,0,'MontageFinancier(1)'!X5)+IF('MontageFinancier(2)'!X5=0,0,'MontageFinancier(2)'!X5)+IF('MontageFinancier(3)'!X5=0,0,'MontageFinancier(3)'!X5)+IF('MontageFinancier(4)'!X5=0,0,'MontageFinancier(4)'!X5)+IF('MontageFinancier(5)'!X5=0,0,'MontageFinancier(5)'!X5)","v":0},{"$f":"IF('MontageFinancier(1)'!Y5=0,0,'MontageFinancier(1)'!Y5)+IF('MontageFinancier(2)'!Y5=0,0,'MontageFinancier(2)'!Y5)+IF('MontageFinancier(3)'!Y5=0,0,'MontageFinancier(3)'!Y5)+IF('MontageFinancier(4)'!Y5=0,0,'MontageFinancier(4)'!Y5)+IF('MontageFinancier(5)'!Y5=0,0,'MontageFinancier(5)'!Y5)","v":0},{"$f":"IF('MontageFinancier(1)'!Z5=0,0,'MontageFinancier(1)'!Z5)+IF('MontageFinancier(2)'!Z5=0,0,'MontageFinancier(2)'!Z5)+IF('MontageFinancier(3)'!Z5=0,0,'MontageFinancier(3)'!Z5)+IF('MontageFinancier(4)'!Z5=0,0,'MontageFinancier(4)'!Z5)+IF('MontageFinancier(5)'!Z5=0,0,'MontageFinancier(5)'!Z5)","v":0},{"$f":"IF('MontageFinancier(1)'!AA5=0,0,'MontageFinancier(1)'!AA5)+IF('MontageFinancier(2)'!AA5=0,0,'MontageFinancier(2)'!AA5)+IF('MontageFinancier(3)'!AA5=0,0,'MontageFinancier(3)'!AA5)+IF('MontageFinancier(4)'!AA5=0,0,'MontageFinancier(4)'!AA5)+IF('MontageFinancier(5)'!AA5=0,0,'MontageFinancier(5)'!AA5)","v":0},{"$f":"IF('MontageFinancier(1)'!AB5=0,0,'MontageFinancier(1)'!AB5)+IF('MontageFinancier(2)'!AB5=0,0,'MontageFinancier(2)'!AB5)+IF('MontageFinancier(3)'!AB5=0,0,'MontageFinancier(3)'!AB5)+IF('MontageFinancier(4)'!AB5=0,0,'MontageFinancier(4)'!AB5)+IF('MontageFinancier(5)'!AB5=0,0,'MontageFinancier(5)'!AB5)","v":0},{"$f":"IF('MontageFinancier(1)'!AC5=0,0,'MontageFinancier(1)'!AC5)+IF('MontageFinancier(2)'!AC5=0,0,'MontageFinancier(2)'!AC5)+IF('MontageFinancier(3)'!AC5=0,0,'MontageFinancier(3)'!AC5)+IF('MontageFinancier(4)'!AC5=0,0,'MontageFinancier(4)'!AC5)+IF('MontageFinancier(5)'!AC5=0,0,'MontageFinancier(5)'!AC5)","v":0},{"$f":"IF('MontageFinancier(1)'!AD5=0,0,'MontageFinancier(1)'!AD5)+IF('MontageFinancier(2)'!AD5=0,0,'MontageFinancier(2)'!AD5)+IF('MontageFinancier(3)'!AD5=0,0,'MontageFinancier(3)'!AD5)+IF('MontageFinancier(4)'!AD5=0,0,'MontageFinancier(4)'!AD5)+IF('MontageFinancier(5)'!AD5=0,0,'MontageFinancier(5)'!AD5)","v":0},{"$f":"IF('MontageFinancier(1)'!AE5=0,0,'MontageFinancier(1)'!AE5)+IF('MontageFinancier(2)'!AE5=0,0,'MontageFinancier(2)'!AE5)+IF('MontageFinancier(3)'!AE5=0,0,'MontageFinancier(3)'!AE5)+IF('MontageFinancier(4)'!AE5=0,0,'MontageFinancier(4)'!AE5)+IF('MontageFinancier(5)'!AE5=0,0,'MontageFinancier(5)'!AE5)","v":0},{"$f":"IF('MontageFinancier(1)'!AF5=0,0,'MontageFinancier(1)'!AF5)+IF('MontageFinancier(2)'!AF5=0,0,'MontageFinancier(2)'!AF5)+IF('MontageFinancier(3)'!AF5=0,0,'MontageFinancier(3)'!AF5)+IF('MontageFinancier(4)'!AF5=0,0,'MontageFinancier(4)'!AF5)+IF('MontageFinancier(5)'!AF5=0,0,'MontageFinancier(5)'!AF5)","v":0},{"$f":"IF('MontageFinancier(1)'!AG5=0,0,'MontageFinancier(1)'!AG5)+IF('MontageFinancier(2)'!AG5=0,0,'MontageFinancier(2)'!AG5)+IF('MontageFinancier(3)'!AG5=0,0,'MontageFinancier(3)'!AG5)+IF('MontageFinancier(4)'!AG5=0,0,'MontageFinancier(4)'!AG5)+IF('MontageFinancier(5)'!AG5=0,0,'MontageFinancier(5)'!AG5)","v":0},{"$f":"IF('MontageFinancier(1)'!AH5=0,0,'MontageFinancier(1)'!AH5)+IF('MontageFinancier(2)'!AH5=0,0,'MontageFinancier(2)'!AH5)+IF('MontageFinancier(3)'!AH5=0,0,'MontageFinancier(3)'!AH5)+IF('MontageFinancier(4)'!AH5=0,0,'MontageFinancier(4)'!AH5)+IF('MontageFinancier(5)'!AH5=0,0,'MontageFinancier(5)'!AH5)","v":0},{"$f":"IF('MontageFinancier(1)'!AI5=0,0,'MontageFinancier(1)'!AI5)+IF('MontageFinancier(2)'!AI5=0,0,'MontageFinancier(2)'!AI5)+IF('MontageFinancier(3)'!AI5=0,0,'MontageFinancier(3)'!AI5)+IF('MontageFinancier(4)'!AI5=0,0,'MontageFinancier(4)'!AI5)+IF('MontageFinancier(5)'!AI5=0,0,'MontageFinancier(5)'!AI5)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ5=0,0,'MontageFinancier(1)'!AJ5)+IF('MontageFinancier(2)'!AJ5=0,0,'MontageFinancier(2)'!AJ5)+IF('MontageFinancier(3)'!AJ5=0,0,'MontageFinancier(3)'!AJ5)+IF('MontageFinancier(4)'!AJ5=0,0,'MontageFinancier(4)'!AJ5)+IF('MontageFinancier(5)'!AJ5=0,0,'MontageFinancier(5)'!AJ5)","v":0},{"$f":"IF('MontageFinancier(1)'!AK5=0,0,'MontageFinancier(1)'!AK5)+IF('MontageFinancier(2)'!AK5=0,0,'MontageFinancier(2)'!AK5)+IF('MontageFinancier(3)'!AK5=0,0,'MontageFinancier(3)'!AK5)+IF('MontageFinancier(4)'!AK5=0,0,'MontageFinancier(4)'!AK5)+IF('MontageFinancier(5)'!AK5=0,0,'MontageFinancier(5)'!AK5)","v":0},{"$f":"IF('MontageFinancier(1)'!AL5=0,0,'MontageFinancier(1)'!AL5)+IF('MontageFinancier(2)'!AL5=0,0,'MontageFinancier(2)'!AL5)+IF('MontageFinancier(3)'!AL5=0,0,'MontageFinancier(3)'!AL5)+IF('MontageFinancier(4)'!AL5=0,0,'MontageFinancier(4)'!AL5)+IF('MontageFinancier(5)'!AL5=0,0,'MontageFinancier(5)'!AL5)","v":0},{"$f":"IF('MontageFinancier(1)'!AM5=0,0,'MontageFinancier(1)'!AM5)+IF('MontageFinancier(2)'!AM5=0,0,'MontageFinancier(2)'!AM5)+IF('MontageFinancier(3)'!AM5=0,0,'MontageFinancier(3)'!AM5)+IF('MontageFinancier(4)'!AM5=0,0,'MontageFinancier(4)'!AM5)+IF('MontageFinancier(5)'!AM5=0,0,'MontageFinancier(5)'!AM5)","v":0},{"$f":"IF('MontageFinancier(1)'!AN5=0,0,'MontageFinancier(1)'!AN5)+IF('MontageFinancier(2)'!AN5=0,0,'MontageFinancier(2)'!AN5)+IF('MontageFinancier(3)'!AN5=0,0,'MontageFinancier(3)'!AN5)+IF('MontageFinancier(4)'!AN5=0,0,'MontageFinancier(4)'!AN5)+IF('MontageFinancier(5)'!AN5=0,0,'MontageFinancier(5)'!AN5)","v":0},{"$f":"IF('MontageFinancier(1)'!AO5=0,0,'MontageFinancier(1)'!AO5)+IF('MontageFinancier(2)'!AO5=0,0,'MontageFinancier(2)'!AO5)+IF('MontageFinancier(3)'!AO5=0,0,'MontageFinancier(3)'!AO5)+IF('MontageFinancier(4)'!AO5=0,0,'MontageFinancier(4)'!AO5)+IF('MontageFinancier(5)'!AO5=0,0,'MontageFinancier(5)'!AO5)","v":0}]
["Achat de plants d'arbres et arbustesa",{"$f":"IF('MontageFinancier(1)'!B6=0,0,'MontageFinancier(1)'!B6)+IF('MontageFinancier(2)'!B6=0,0,'MontageFinancier(2)'!B6)+IF('MontageFinancier(3)'!B6=0,0,'MontageFinancier(3)'!B6)+IF('MontageFinancier(4)'!B6=0,0,'MontageFinancier(4)'!B6)+IF('MontageFinancier(5)'!B6=0,0,'MontageFinancier(5)'!B6)","v":0},{"$f":"IF('MontageFinancier(1)'!C6=0,0,'MontageFinancier(1)'!C6)+IF('MontageFinancier(2)'!C6=0,0,'MontageFinancier(2)'!C6)+IF('MontageFinancier(3)'!C6=0,0,'MontageFinancier(3)'!C6)+IF('MontageFinancier(4)'!C6=0,0,'MontageFinancier(4)'!C6)+IF('MontageFinancier(5)'!C6=0,0,'MontageFinancier(5)'!C6)","v":0},{"$f":"IF('MontageFinancier(1)'!D6=0,0,'MontageFinancier(1)'!D6)+IF('MontageFinancier(2)'!D6=0,0,'MontageFinancier(2)'!D6)+IF('MontageFinancier(3)'!D6=0,0,'MontageFinancier(3)'!D6)+IF('MontageFinancier(4)'!D6=0,0,'MontageFinancier(4)'!D6)+IF('MontageFinancier(5)'!D6=0,0,'MontageFinancier(5)'!D6)","v":0},{"$f":"IF('MontageFinancier(1)'!E6=0,0,'MontageFinancier(1)'!E6)+IF('MontageFinancier(2)'!E6=0,0,'MontageFinancier(2)'!E6)+IF('MontageFinancier(3)'!E6=0,0,'MontageFinancier(3)'!E6)+IF('MontageFinancier(4)'!E6=0,0,'MontageFinancier(4)'!E6)+IF('MontageFinancier(5)'!E6=0,0,'MontageFinancier(5)'!E6)","v":0},{"$f":"IF('MontageFinancier(1)'!F6=0,0,'MontageFinancier(1)'!F6)+IF('MontageFinancier(2)'!F6=0,0,'MontageFinancier(2)'!F6)+IF('MontageFinancier(3)'!F6=0,0,'MontageFinancier(3)'!F6)+IF('MontageFinancier(4)'!F6=0,0,'MontageFinancier(4)'!F6)+IF('MontageFinancier(5)'!F6=0,0,'MontageFinancier(5)'!F6)","v":0},{"$f":"IF('MontageFinancier(1)'!G6=0,0,'MontageFinancier(1)'!G6)+IF('MontageFinancier(2)'!G6=0,0,'MontageFinancier(2)'!G6)+IF('MontageFinancier(3)'!G6=0,0,'MontageFinancier(3)'!G6)+IF('MontageFinancier(4)'!G6=0,0,'MontageFinancier(4)'!G6)+IF('MontageFinancier(5)'!G6=0,0,'MontageFinancier(5)'!G6)","v":0},{"$f":"IF('MontageFinancier(1)'!H6=0,0,'MontageFinancier(1)'!H6)+IF('MontageFinancier(2)'!H6=0,0,'MontageFinancier(2)'!H6)+IF('MontageFinancier(3)'!H6=0,0,'MontageFinancier(3)'!H6)+IF('MontageFinancier(4)'!H6=0,0,'MontageFinancier(4)'!H6)+IF('MontageFinancier(5)'!H6=0,0,'MontageFinancier(5)'!H6)","v":0},{"$f":"IF('MontageFinancier(1)'!I6=0,0,'MontageFinancier(1)'!I6)+IF('MontageFinancier(2)'!I6=0,0,'MontageFinancier(2)'!I6)+IF('MontageFinancier(3)'!I6=0,0,'MontageFinancier(3)'!I6)+IF('MontageFinancier(4)'!I6=0,0,'MontageFinancier(4)'!I6)+IF('MontageFinancier(5)'!I6=0,0,'MontageFinancier(5)'!I6)","v":0},{"$f":"IF('MontageFinancier(1)'!J6=0,0,'MontageFinancier(1)'!J6)+IF('MontageFinancier(2)'!J6=0,0,'MontageFinancier(2)'!J6)+IF('MontageFinancier(3)'!J6=0,0,'MontageFinancier(3)'!J6)+IF('MontageFinancier(4)'!J6=0,0,'MontageFinancier(4)'!J6)+IF('MontageFinancier(5)'!J6=0,0,'MontageFinancier(5)'!J6)","v":0},{"$f":"IF('MontageFinancier(1)'!K6=0,0,'MontageFinancier(1)'!K6)+IF('MontageFinancier(2)'!K6=0,0,'MontageFinancier(2)'!K6)+IF('MontageFinancier(3)'!K6=0,0,'MontageFinancier(3)'!K6)+IF('MontageFinancier(4)'!K6=0,0,'MontageFinancier(4)'!K6)+IF('MontageFinancier(5)'!K6=0,0,'MontageFinancier(5)'!K6)","v":0},{"$f":"IF('MontageFinancier(1)'!L6=0,0,'MontageFinancier(1)'!L6)+IF('MontageFinancier(2)'!L6=0,0,'MontageFinancier(2)'!L6)+IF('MontageFinancier(3)'!L6=0,0,'MontageFinancier(3)'!L6)+IF('MontageFinancier(4)'!L6=0,0,'MontageFinancier(4)'!L6)+IF('MontageFinancier(5)'!L6=0,0,'MontageFinancier(5)'!L6)","v":0},{"$f":"IF('MontageFinancier(1)'!M6=0,0,'MontageFinancier(1)'!M6)+IF('MontageFinancier(2)'!M6=0,0,'MontageFinancier(2)'!M6)+IF('MontageFinancier(3)'!M6=0,0,'MontageFinancier(3)'!M6)+IF('MontageFinancier(4)'!M6=0,0,'MontageFinancier(4)'!M6)+IF('MontageFinancier(5)'!M6=0,0,'MontageFinancier(5)'!M6)","v":0},{"$f":"IF('MontageFinancier(1)'!N6=0,0,'MontageFinancier(1)'!N6)+IF('MontageFinancier(2)'!N6=0,0,'MontageFinancier(2)'!N6)+IF('MontageFinancier(3)'!N6=0,0,'MontageFinancier(3)'!N6)+IF('MontageFinancier(4)'!N6=0,0,'MontageFinancier(4)'!N6)+IF('MontageFinancier(5)'!N6=0,0,'MontageFinancier(5)'!N6)","v":0},{"$f":"IF('MontageFinancier(1)'!O6=0,0,'MontageFinancier(1)'!O6)+IF('MontageFinancier(2)'!O6=0,0,'MontageFinancier(2)'!O6)+IF('MontageFinancier(3)'!O6=0,0,'MontageFinancier(3)'!O6)+IF('MontageFinancier(4)'!O6=0,0,'MontageFinancier(4)'!O6)+IF('MontageFinancier(5)'!O6=0,0,'MontageFinancier(5)'!O6)","v":0},{"$f":"IF('MontageFinancier(1)'!P6=0,0,'MontageFinancier(1)'!P6)+IF('MontageFinancier(2)'!P6=0,0,'MontageFinancier(2)'!P6)+IF('MontageFinancier(3)'!P6=0,0,'MontageFinancier(3)'!P6)+IF('MontageFinancier(4)'!P6=0,0,'MontageFinancier(4)'!P6)+IF('MontageFinancier(5)'!P6=0,0,'MontageFinancier(5)'!P6)","v":0},{"$f":"IF('MontageFinancier(1)'!Q6=0,0,'MontageFinancier(1)'!Q6)+IF('MontageFinancier(2)'!Q6=0,0,'MontageFinancier(2)'!Q6)+IF('MontageFinancier(3)'!Q6=0,0,'MontageFinancier(3)'!Q6)+IF('MontageFinancier(4)'!Q6=0,0,'MontageFinancier(4)'!Q6)+IF('MontageFinancier(5)'!Q6=0,0,'MontageFinancier(5)'!Q6)","v":0},{"$f":"IF('MontageFinancier(1)'!R6=0,0,'MontageFinancier(1)'!R6)+IF('MontageFinancier(2)'!R6=0,0,'MontageFinancier(2)'!R6)+IF('MontageFinancier(3)'!R6=0,0,'MontageFinancier(3)'!R6)+IF('MontageFinancier(4)'!R6=0,0,'MontageFinancier(4)'!R6)+IF('MontageFinancier(5)'!R6=0,0,'MontageFinancier(5)'!R6)","v":0},{"$f":"IF('MontageFinancier(1)'!S6=0,0,'MontageFinancier(1)'!S6)+IF('MontageFinancier(2)'!S6=0,0,'MontageFinancier(2)'!S6)+IF('MontageFinancier(3)'!S6=0,0,'MontageFinancier(3)'!S6)+IF('MontageFinancier(4)'!S6=0,0,'MontageFinancier(4)'!S6)+IF('MontageFinancier(5)'!S6=0,0,'MontageFinancier(5)'!S6)","v":0},{"$f":"IF('MontageFinancier(1)'!T6=0,0,'MontageFinancier(1)'!T6)+IF('MontageFinancier(2)'!T6=0,0,'MontageFinancier(2)'!T6)+IF('MontageFinancier(3)'!T6=0,0,'MontageFinancier(3)'!T6)+IF('MontageFinancier(4)'!T6=0,0,'MontageFinancier(4)'!T6)+IF('MontageFinancier(5)'!T6=0,0,'MontageFinancier(5)'!T6)","v":0},{"$f":"IF('MontageFinancier(1)'!U6=0,0,'MontageFinancier(1)'!U6)+IF('MontageFinancier(2)'!U6=0,0,'MontageFinancier(2)'!U6)+IF('MontageFinancier(3)'!U6=0,0,'MontageFinancier(3)'!U6)+IF('MontageFinancier(4)'!U6=0,0,'MontageFinancier(4)'!U6)+IF('MontageFinancier(5)'!U6=0,0,'MontageFinancier(5)'!U6)","v":0},{"$f":"IF('MontageFinancier(1)'!V6=0,0,'MontageFinancier(1)'!V6)+IF('MontageFinancier(2)'!V6=0,0,'MontageFinancier(2)'!V6)+IF('MontageFinancier(3)'!V6=0,0,'MontageFinancier(3)'!V6)+IF('MontageFinancier(4)'!V6=0,0,'MontageFinancier(4)'!V6)+IF('MontageFinancier(5)'!V6=0,0,'MontageFinancier(5)'!V6)","v":0},{"$f":"IF('MontageFinancier(1)'!W6=0,0,'MontageFinancier(1)'!W6)+IF('MontageFinancier(2)'!W6=0,0,'MontageFinancier(2)'!W6)+IF('MontageFinancier(3)'!W6=0,0,'MontageFinancier(3)'!W6)+IF('MontageFinancier(4)'!W6=0,0,'MontageFinancier(4)'!W6)+IF('MontageFinancier(5)'!W6=0,0,'MontageFinancier(5)'!W6)","v":0},{"$f":"IF('MontageFinancier(1)'!X6=0,0,'MontageFinancier(1)'!X6)+IF('MontageFinancier(2)'!X6=0,0,'MontageFinancier(2)'!X6)+IF('MontageFinancier(3)'!X6=0,0,'MontageFinancier(3)'!X6)+IF('MontageFinancier(4)'!X6=0,0,'MontageFinancier(4)'!X6)+IF('MontageFinancier(5)'!X6=0,0,'MontageFinancier(5)'!X6)","v":0},{"$f":"IF('MontageFinancier(1)'!Y6=0,0,'MontageFinancier(1)'!Y6)+IF('MontageFinancier(2)'!Y6=0,0,'MontageFinancier(2)'!Y6)+IF('MontageFinancier(3)'!Y6=0,0,'MontageFinancier(3)'!Y6)+IF('MontageFinancier(4)'!Y6=0,0,'MontageFinancier(4)'!Y6)+IF('MontageFinancier(5)'!Y6=0,0,'MontageFinancier(5)'!Y6)","v":0},{"$f":"IF('MontageFinancier(1)'!Z6=0,0,'MontageFinancier(1)'!Z6)+IF('MontageFinancier(2)'!Z6=0,0,'MontageFinancier(2)'!Z6)+IF('MontageFinancier(3)'!Z6=0,0,'MontageFinancier(3)'!Z6)+IF('MontageFinancier(4)'!Z6=0,0,'MontageFinancier(4)'!Z6)+IF('MontageFinancier(5)'!Z6=0,0,'MontageFinancier(5)'!Z6)","v":0},{"$f":"IF('MontageFinancier(1)'!AA6=0,0,'MontageFinancier(1)'!AA6)+IF('MontageFinancier(2)'!AA6=0,0,'MontageFinancier(2)'!AA6)+IF('MontageFinancier(3)'!AA6=0,0,'MontageFinancier(3)'!AA6)+IF('MontageFinancier(4)'!AA6=0,0,'MontageFinancier(4)'!AA6)+IF('MontageFinancier(5)'!AA6=0,0,'MontageFinancier(5)'!AA6)","v":0},{"$f":"IF('MontageFinancier(1)'!AB6=0,0,'MontageFinancier(1)'!AB6)+IF('MontageFinancier(2)'!AB6=0,0,'MontageFinancier(2)'!AB6)+IF('MontageFinancier(3)'!AB6=0,0,'MontageFinancier(3)'!AB6)+IF('MontageFinancier(4)'!AB6=0,0,'MontageFinancier(4)'!AB6)+IF('MontageFinancier(5)'!AB6=0,0,'MontageFinancier(5)'!AB6)","v":0},{"$f":"IF('MontageFinancier(1)'!AC6=0,0,'MontageFinancier(1)'!AC6)+IF('MontageFinancier(2)'!AC6=0,0,'MontageFinancier(2)'!AC6)+IF('MontageFinancier(3)'!AC6=0,0,'MontageFinancier(3)'!AC6)+IF('MontageFinancier(4)'!AC6=0,0,'MontageFinancier(4)'!AC6)+IF('MontageFinancier(5)'!AC6=0,0,'MontageFinancier(5)'!AC6)","v":0},{"$f":"IF('MontageFinancier(1)'!AD6=0,0,'MontageFinancier(1)'!AD6)+IF('MontageFinancier(2)'!AD6=0,0,'MontageFinancier(2)'!AD6)+IF('MontageFinancier(3)'!AD6=0,0,'MontageFinancier(3)'!AD6)+IF('MontageFinancier(4)'!AD6=0,0,'MontageFinancier(4)'!AD6)+IF('MontageFinancier(5)'!AD6=0,0,'MontageFinancier(5)'!AD6)","v":0},{"$f":"IF('MontageFinancier(1)'!AE6=0,0,'MontageFinancier(1)'!AE6)+IF('MontageFinancier(2)'!AE6=0,0,'MontageFinancier(2)'!AE6)+IF('MontageFinancier(3)'!AE6=0,0,'MontageFinancier(3)'!AE6)+IF('MontageFinancier(4)'!AE6=0,0,'MontageFinancier(4)'!AE6)+IF('MontageFinancier(5)'!AE6=0,0,'MontageFinancier(5)'!AE6)","v":0},{"$f":"IF('MontageFinancier(1)'!AF6=0,0,'MontageFinancier(1)'!AF6)+IF('MontageFinancier(2)'!AF6=0,0,'MontageFinancier(2)'!AF6)+IF('MontageFinancier(3)'!AF6=0,0,'MontageFinancier(3)'!AF6)+IF('MontageFinancier(4)'!AF6=0,0,'MontageFinancier(4)'!AF6)+IF('MontageFinancier(5)'!AF6=0,0,'MontageFinancier(5)'!AF6)","v":0},{"$f":"IF('MontageFinancier(1)'!AG6=0,0,'MontageFinancier(1)'!AG6)+IF('MontageFinancier(2)'!AG6=0,0,'MontageFinancier(2)'!AG6)+IF('MontageFinancier(3)'!AG6=0,0,'MontageFinancier(3)'!AG6)+IF('MontageFinancier(4)'!AG6=0,0,'MontageFinancier(4)'!AG6)+IF('MontageFinancier(5)'!AG6=0,0,'MontageFinancier(5)'!AG6)","v":0},{"$f":"IF('MontageFinancier(1)'!AH6=0,0,'MontageFinancier(1)'!AH6)+IF('MontageFinancier(2)'!AH6=0,0,'MontageFinancier(2)'!AH6)+IF('MontageFinancier(3)'!AH6=0,0,'MontageFinancier(3)'!AH6)+IF('MontageFinancier(4)'!AH6=0,0,'MontageFinancier(4)'!AH6)+IF('MontageFinancier(5)'!AH6=0,0,'MontageFinancier(5)'!AH6)","v":0},{"$f":"IF('MontageFinancier(1)'!AI6=0,0,'MontageFinancier(1)'!AI6)+IF('MontageFinancier(2)'!AI6=0,0,'MontageFinancier(2)'!AI6)+IF('MontageFinancier(3)'!AI6=0,0,'MontageFinancier(3)'!AI6)+IF('MontageFinancier(4)'!AI6=0,0,'MontageFinancier(4)'!AI6)+IF('MontageFinancier(5)'!AI6=0,0,'MontageFinancier(5)'!AI6)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ6=0,0,'MontageFinancier(1)'!AJ6)+IF('MontageFinancier(2)'!AJ6=0,0,'MontageFinancier(2)'!AJ6)+IF('MontageFinancier(3)'!AJ6=0,0,'MontageFinancier(3)'!AJ6)+IF('MontageFinancier(4)'!AJ6=0,0,'MontageFinancier(4)'!AJ6)+IF('MontageFinancier(5)'!AJ6=0,0,'MontageFinancier(5)'!AJ6)","v":0},{"$f":"IF('MontageFinancier(1)'!AK6=0,0,'MontageFinancier(1)'!AK6)+IF('MontageFinancier(2)'!AK6=0,0,'MontageFinancier(2)'!AK6)+IF('MontageFinancier(3)'!AK6=0,0,'MontageFinancier(3)'!AK6)+IF('MontageFinancier(4)'!AK6=0,0,'MontageFinancier(4)'!AK6)+IF('MontageFinancier(5)'!AK6=0,0,'MontageFinancier(5)'!AK6)","v":0},{"$f":"IF('MontageFinancier(1)'!AL6=0,0,'MontageFinancier(1)'!AL6)+IF('MontageFinancier(2)'!AL6=0,0,'MontageFinancier(2)'!AL6)+IF('MontageFinancier(3)'!AL6=0,0,'MontageFinancier(3)'!AL6)+IF('MontageFinancier(4)'!AL6=0,0,'MontageFinancier(4)'!AL6)+IF('MontageFinancier(5)'!AL6=0,0,'MontageFinancier(5)'!AL6)","v":0},{"$f":"IF('MontageFinancier(1)'!AM6=0,0,'MontageFinancier(1)'!AM6)+IF('MontageFinancier(2)'!AM6=0,0,'MontageFinancier(2)'!AM6)+IF('MontageFinancier(3)'!AM6=0,0,'MontageFinancier(3)'!AM6)+IF('MontageFinancier(4)'!AM6=0,0,'MontageFinancier(4)'!AM6)+IF('MontageFinancier(5)'!AM6=0,0,'MontageFinancier(5)'!AM6)","v":0},{"$f":"IF('MontageFinancier(1)'!AN6=0,0,'MontageFinancier(1)'!AN6)+IF('MontageFinancier(2)'!AN6=0,0,'MontageFinancier(2)'!AN6)+IF('MontageFinancier(3)'!AN6=0,0,'MontageFinancier(3)'!AN6)+IF('MontageFinancier(4)'!AN6=0,0,'MontageFinancier(4)'!AN6)+IF('MontageFinancier(5)'!AN6=0,0,'MontageFinancier(5)'!AN6)","v":0},{"$f":"IF('MontageFinancier(1)'!AO6=0,0,'MontageFinancier(1)'!AO6)+IF('MontageFinancier(2)'!AO6=0,0,'MontageFinancier(2)'!AO6)+IF('MontageFinancier(3)'!AO6=0,0,'MontageFinancier(3)'!AO6)+IF('MontageFinancier(4)'!AO6=0,0,'MontageFinancier(4)'!AO6)+IF('MontageFinancier(5)'!AO6=0,0,'MontageFinancier(5)'!AO6)","v":0}]
["Achat de boutures ",{"$f":"IF('MontageFinancier(1)'!B7=0,0,'MontageFinancier(1)'!B7)+IF('MontageFinancier(2)'!B7=0,0,'MontageFinancier(2)'!B7)+IF('MontageFinancier(3)'!B7=0,0,'MontageFinancier(3)'!B7)+IF('MontageFinancier(4)'!B7=0,0,'MontageFinancier(4)'!B7)+IF('MontageFinancier(5)'!B7=0,0,'MontageFinancier(5)'!B7)","v":0},{"$f":"IF('MontageFinancier(1)'!C7=0,0,'MontageFinancier(1)'!C7)+IF('MontageFinancier(2)'!C7=0,0,'MontageFinancier(2)'!C7)+IF('MontageFinancier(3)'!C7=0,0,'MontageFinancier(3)'!C7)+IF('MontageFinancier(4)'!C7=0,0,'MontageFinancier(4)'!C7)+IF('MontageFinancier(5)'!C7=0,0,'MontageFinancier(5)'!C7)","v":0},{"$f":"IF('MontageFinancier(1)'!D7=0,0,'MontageFinancier(1)'!D7)+IF('MontageFinancier(2)'!D7=0,0,'MontageFinancier(2)'!D7)+IF('MontageFinancier(3)'!D7=0,0,'MontageFinancier(3)'!D7)+IF('MontageFinancier(4)'!D7=0,0,'MontageFinancier(4)'!D7)+IF('MontageFinancier(5)'!D7=0,0,'MontageFinancier(5)'!D7)","v":0},{"$f":"IF('MontageFinancier(1)'!E7=0,0,'MontageFinancier(1)'!E7)+IF('MontageFinancier(2)'!E7=0,0,'MontageFinancier(2)'!E7)+IF('MontageFinancier(3)'!E7=0,0,'MontageFinancier(3)'!E7)+IF('MontageFinancier(4)'!E7=0,0,'MontageFinancier(4)'!E7)+IF('MontageFinancier(5)'!E7=0,0,'MontageFinancier(5)'!E7)","v":0},{"$f":"IF('MontageFinancier(1)'!F7=0,0,'MontageFinancier(1)'!F7)+IF('MontageFinancier(2)'!F7=0,0,'MontageFinancier(2)'!F7)+IF('MontageFinancier(3)'!F7=0,0,'MontageFinancier(3)'!F7)+IF('MontageFinancier(4)'!F7=0,0,'MontageFinancier(4)'!F7)+IF('MontageFinancier(5)'!F7=0,0,'MontageFinancier(5)'!F7)","v":0},{"$f":"IF('MontageFinancier(1)'!G7=0,0,'MontageFinancier(1)'!G7)+IF('MontageFinancier(2)'!G7=0,0,'MontageFinancier(2)'!G7)+IF('MontageFinancier(3)'!G7=0,0,'MontageFinancier(3)'!G7)+IF('MontageFinancier(4)'!G7=0,0,'MontageFinancier(4)'!G7)+IF('MontageFinancier(5)'!G7=0,0,'MontageFinancier(5)'!G7)","v":0},{"$f":"IF('MontageFinancier(1)'!H7=0,0,'MontageFinancier(1)'!H7)+IF('MontageFinancier(2)'!H7=0,0,'MontageFinancier(2)'!H7)+IF('MontageFinancier(3)'!H7=0,0,'MontageFinancier(3)'!H7)+IF('MontageFinancier(4)'!H7=0,0,'MontageFinancier(4)'!H7)+IF('MontageFinancier(5)'!H7=0,0,'MontageFinancier(5)'!H7)","v":0},{"$f":"IF('MontageFinancier(1)'!I7=0,0,'MontageFinancier(1)'!I7)+IF('MontageFinancier(2)'!I7=0,0,'MontageFinancier(2)'!I7)+IF('MontageFinancier(3)'!I7=0,0,'MontageFinancier(3)'!I7)+IF('MontageFinancier(4)'!I7=0,0,'MontageFinancier(4)'!I7)+IF('MontageFinancier(5)'!I7=0,0,'MontageFinancier(5)'!I7)","v":0},{"$f":"IF('MontageFinancier(1)'!J7=0,0,'MontageFinancier(1)'!J7)+IF('MontageFinancier(2)'!J7=0,0,'MontageFinancier(2)'!J7)+IF('MontageFinancier(3)'!J7=0,0,'MontageFinancier(3)'!J7)+IF('MontageFinancier(4)'!J7=0,0,'MontageFinancier(4)'!J7)+IF('MontageFinancier(5)'!J7=0,0,'MontageFinancier(5)'!J7)","v":0},{"$f":"IF('MontageFinancier(1)'!K7=0,0,'MontageFinancier(1)'!K7)+IF('MontageFinancier(2)'!K7=0,0,'MontageFinancier(2)'!K7)+IF('MontageFinancier(3)'!K7=0,0,'MontageFinancier(3)'!K7)+IF('MontageFinancier(4)'!K7=0,0,'MontageFinancier(4)'!K7)+IF('MontageFinancier(5)'!K7=0,0,'MontageFinancier(5)'!K7)","v":0},{"$f":"IF('MontageFinancier(1)'!L7=0,0,'MontageFinancier(1)'!L7)+IF('MontageFinancier(2)'!L7=0,0,'MontageFinancier(2)'!L7)+IF('MontageFinancier(3)'!L7=0,0,'MontageFinancier(3)'!L7)+IF('MontageFinancier(4)'!L7=0,0,'MontageFinancier(4)'!L7)+IF('MontageFinancier(5)'!L7=0,0,'MontageFinancier(5)'!L7)","v":0},{"$f":"IF('MontageFinancier(1)'!M7=0,0,'MontageFinancier(1)'!M7)+IF('MontageFinancier(2)'!M7=0,0,'MontageFinancier(2)'!M7)+IF('MontageFinancier(3)'!M7=0,0,'MontageFinancier(3)'!M7)+IF('MontageFinancier(4)'!M7=0,0,'MontageFinancier(4)'!M7)+IF('MontageFinancier(5)'!M7=0,0,'MontageFinancier(5)'!M7)","v":0},{"$f":"IF('MontageFinancier(1)'!N7=0,0,'MontageFinancier(1)'!N7)+IF('MontageFinancier(2)'!N7=0,0,'MontageFinancier(2)'!N7)+IF('MontageFinancier(3)'!N7=0,0,'MontageFinancier(3)'!N7)+IF('MontageFinancier(4)'!N7=0,0,'MontageFinancier(4)'!N7)+IF('MontageFinancier(5)'!N7=0,0,'MontageFinancier(5)'!N7)","v":0},{"$f":"IF('MontageFinancier(1)'!O7=0,0,'MontageFinancier(1)'!O7)+IF('MontageFinancier(2)'!O7=0,0,'MontageFinancier(2)'!O7)+IF('MontageFinancier(3)'!O7=0,0,'MontageFinancier(3)'!O7)+IF('MontageFinancier(4)'!O7=0,0,'MontageFinancier(4)'!O7)+IF('MontageFinancier(5)'!O7=0,0,'MontageFinancier(5)'!O7)","v":0},{"$f":"IF('MontageFinancier(1)'!P7=0,0,'MontageFinancier(1)'!P7)+IF('MontageFinancier(2)'!P7=0,0,'MontageFinancier(2)'!P7)+IF('MontageFinancier(3)'!P7=0,0,'MontageFinancier(3)'!P7)+IF('MontageFinancier(4)'!P7=0,0,'MontageFinancier(4)'!P7)+IF('MontageFinancier(5)'!P7=0,0,'MontageFinancier(5)'!P7)","v":0},{"$f":"IF('MontageFinancier(1)'!Q7=0,0,'MontageFinancier(1)'!Q7)+IF('MontageFinancier(2)'!Q7=0,0,'MontageFinancier(2)'!Q7)+IF('MontageFinancier(3)'!Q7=0,0,'MontageFinancier(3)'!Q7)+IF('MontageFinancier(4)'!Q7=0,0,'MontageFinancier(4)'!Q7)+IF('MontageFinancier(5)'!Q7=0,0,'MontageFinancier(5)'!Q7)","v":0},{"$f":"IF('MontageFinancier(1)'!R7=0,0,'MontageFinancier(1)'!R7)+IF('MontageFinancier(2)'!R7=0,0,'MontageFinancier(2)'!R7)+IF('MontageFinancier(3)'!R7=0,0,'MontageFinancier(3)'!R7)+IF('MontageFinancier(4)'!R7=0,0,'MontageFinancier(4)'!R7)+IF('MontageFinancier(5)'!R7=0,0,'MontageFinancier(5)'!R7)","v":0},{"$f":"IF('MontageFinancier(1)'!S7=0,0,'MontageFinancier(1)'!S7)+IF('MontageFinancier(2)'!S7=0,0,'MontageFinancier(2)'!S7)+IF('MontageFinancier(3)'!S7=0,0,'MontageFinancier(3)'!S7)+IF('MontageFinancier(4)'!S7=0,0,'MontageFinancier(4)'!S7)+IF('MontageFinancier(5)'!S7=0,0,'MontageFinancier(5)'!S7)","v":0},{"$f":"IF('MontageFinancier(1)'!T7=0,0,'MontageFinancier(1)'!T7)+IF('MontageFinancier(2)'!T7=0,0,'MontageFinancier(2)'!T7)+IF('MontageFinancier(3)'!T7=0,0,'MontageFinancier(3)'!T7)+IF('MontageFinancier(4)'!T7=0,0,'MontageFinancier(4)'!T7)+IF('MontageFinancier(5)'!T7=0,0,'MontageFinancier(5)'!T7)","v":0},{"$f":"IF('MontageFinancier(1)'!U7=0,0,'MontageFinancier(1)'!U7)+IF('MontageFinancier(2)'!U7=0,0,'MontageFinancier(2)'!U7)+IF('MontageFinancier(3)'!U7=0,0,'MontageFinancier(3)'!U7)+IF('MontageFinancier(4)'!U7=0,0,'MontageFinancier(4)'!U7)+IF('MontageFinancier(5)'!U7=0,0,'MontageFinancier(5)'!U7)","v":0},{"$f":"IF('MontageFinancier(1)'!V7=0,0,'MontageFinancier(1)'!V7)+IF('MontageFinancier(2)'!V7=0,0,'MontageFinancier(2)'!V7)+IF('MontageFinancier(3)'!V7=0,0,'MontageFinancier(3)'!V7)+IF('MontageFinancier(4)'!V7=0,0,'MontageFinancier(4)'!V7)+IF('MontageFinancier(5)'!V7=0,0,'MontageFinancier(5)'!V7)","v":0},{"$f":"IF('MontageFinancier(1)'!W7=0,0,'MontageFinancier(1)'!W7)+IF('MontageFinancier(2)'!W7=0,0,'MontageFinancier(2)'!W7)+IF('MontageFinancier(3)'!W7=0,0,'MontageFinancier(3)'!W7)+IF('MontageFinancier(4)'!W7=0,0,'MontageFinancier(4)'!W7)+IF('MontageFinancier(5)'!W7=0,0,'MontageFinancier(5)'!W7)","v":0},{"$f":"IF('MontageFinancier(1)'!X7=0,0,'MontageFinancier(1)'!X7)+IF('MontageFinancier(2)'!X7=0,0,'MontageFinancier(2)'!X7)+IF('MontageFinancier(3)'!X7=0,0,'MontageFinancier(3)'!X7)+IF('MontageFinancier(4)'!X7=0,0,'MontageFinancier(4)'!X7)+IF('MontageFinancier(5)'!X7=0,0,'MontageFinancier(5)'!X7)","v":0},{"$f":"IF('MontageFinancier(1)'!Y7=0,0,'MontageFinancier(1)'!Y7)+IF('MontageFinancier(2)'!Y7=0,0,'MontageFinancier(2)'!Y7)+IF('MontageFinancier(3)'!Y7=0,0,'MontageFinancier(3)'!Y7)+IF('MontageFinancier(4)'!Y7=0,0,'MontageFinancier(4)'!Y7)+IF('MontageFinancier(5)'!Y7=0,0,'MontageFinancier(5)'!Y7)","v":0},{"$f":"IF('MontageFinancier(1)'!Z7=0,0,'MontageFinancier(1)'!Z7)+IF('MontageFinancier(2)'!Z7=0,0,'MontageFinancier(2)'!Z7)+IF('MontageFinancier(3)'!Z7=0,0,'MontageFinancier(3)'!Z7)+IF('MontageFinancier(4)'!Z7=0,0,'MontageFinancier(4)'!Z7)+IF('MontageFinancier(5)'!Z7=0,0,'MontageFinancier(5)'!Z7)","v":0},{"$f":"IF('MontageFinancier(1)'!AA7=0,0,'MontageFinancier(1)'!AA7)+IF('MontageFinancier(2)'!AA7=0,0,'MontageFinancier(2)'!AA7)+IF('MontageFinancier(3)'!AA7=0,0,'MontageFinancier(3)'!AA7)+IF('MontageFinancier(4)'!AA7=0,0,'MontageFinancier(4)'!AA7)+IF('MontageFinancier(5)'!AA7=0,0,'MontageFinancier(5)'!AA7)","v":0},{"$f":"IF('MontageFinancier(1)'!AB7=0,0,'MontageFinancier(1)'!AB7)+IF('MontageFinancier(2)'!AB7=0,0,'MontageFinancier(2)'!AB7)+IF('MontageFinancier(3)'!AB7=0,0,'MontageFinancier(3)'!AB7)+IF('MontageFinancier(4)'!AB7=0,0,'MontageFinancier(4)'!AB7)+IF('MontageFinancier(5)'!AB7=0,0,'MontageFinancier(5)'!AB7)","v":0},{"$f":"IF('MontageFinancier(1)'!AC7=0,0,'MontageFinancier(1)'!AC7)+IF('MontageFinancier(2)'!AC7=0,0,'MontageFinancier(2)'!AC7)+IF('MontageFinancier(3)'!AC7=0,0,'MontageFinancier(3)'!AC7)+IF('MontageFinancier(4)'!AC7=0,0,'MontageFinancier(4)'!AC7)+IF('MontageFinancier(5)'!AC7=0,0,'MontageFinancier(5)'!AC7)","v":0},{"$f":"IF('MontageFinancier(1)'!AD7=0,0,'MontageFinancier(1)'!AD7)+IF('MontageFinancier(2)'!AD7=0,0,'MontageFinancier(2)'!AD7)+IF('MontageFinancier(3)'!AD7=0,0,'MontageFinancier(3)'!AD7)+IF('MontageFinancier(4)'!AD7=0,0,'MontageFinancier(4)'!AD7)+IF('MontageFinancier(5)'!AD7=0,0,'MontageFinancier(5)'!AD7)","v":0},{"$f":"IF('MontageFinancier(1)'!AE7=0,0,'MontageFinancier(1)'!AE7)+IF('MontageFinancier(2)'!AE7=0,0,'MontageFinancier(2)'!AE7)+IF('MontageFinancier(3)'!AE7=0,0,'MontageFinancier(3)'!AE7)+IF('MontageFinancier(4)'!AE7=0,0,'MontageFinancier(4)'!AE7)+IF('MontageFinancier(5)'!AE7=0,0,'MontageFinancier(5)'!AE7)","v":0},{"$f":"IF('MontageFinancier(1)'!AF7=0,0,'MontageFinancier(1)'!AF7)+IF('MontageFinancier(2)'!AF7=0,0,'MontageFinancier(2)'!AF7)+IF('MontageFinancier(3)'!AF7=0,0,'MontageFinancier(3)'!AF7)+IF('MontageFinancier(4)'!AF7=0,0,'MontageFinancier(4)'!AF7)+IF('MontageFinancier(5)'!AF7=0,0,'MontageFinancier(5)'!AF7)","v":0},{"$f":"IF('MontageFinancier(1)'!AG7=0,0,'MontageFinancier(1)'!AG7)+IF('MontageFinancier(2)'!AG7=0,0,'MontageFinancier(2)'!AG7)+IF('MontageFinancier(3)'!AG7=0,0,'MontageFinancier(3)'!AG7)+IF('MontageFinancier(4)'!AG7=0,0,'MontageFinancier(4)'!AG7)+IF('MontageFinancier(5)'!AG7=0,0,'MontageFinancier(5)'!AG7)","v":0},{"$f":"IF('MontageFinancier(1)'!AH7=0,0,'MontageFinancier(1)'!AH7)+IF('MontageFinancier(2)'!AH7=0,0,'MontageFinancier(2)'!AH7)+IF('MontageFinancier(3)'!AH7=0,0,'MontageFinancier(3)'!AH7)+IF('MontageFinancier(4)'!AH7=0,0,'MontageFinancier(4)'!AH7)+IF('MontageFinancier(5)'!AH7=0,0,'MontageFinancier(5)'!AH7)","v":0},{"$f":"IF('MontageFinancier(1)'!AI7=0,0,'MontageFinancier(1)'!AI7)+IF('MontageFinancier(2)'!AI7=0,0,'MontageFinancier(2)'!AI7)+IF('MontageFinancier(3)'!AI7=0,0,'MontageFinancier(3)'!AI7)+IF('MontageFinancier(4)'!AI7=0,0,'MontageFinancier(4)'!AI7)+IF('MontageFinancier(5)'!AI7=0,0,'MontageFinancier(5)'!AI7)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ7=0,0,'MontageFinancier(1)'!AJ7)+IF('MontageFinancier(2)'!AJ7=0,0,'MontageFinancier(2)'!AJ7)+IF('MontageFinancier(3)'!AJ7=0,0,'MontageFinancier(3)'!AJ7)+IF('MontageFinancier(4)'!AJ7=0,0,'MontageFinancier(4)'!AJ7)+IF('MontageFinancier(5)'!AJ7=0,0,'MontageFinancier(5)'!AJ7)","v":0},{"$f":"IF('MontageFinancier(1)'!AK7=0,0,'MontageFinancier(1)'!AK7)+IF('MontageFinancier(2)'!AK7=0,0,'MontageFinancier(2)'!AK7)+IF('MontageFinancier(3)'!AK7=0,0,'MontageFinancier(3)'!AK7)+IF('MontageFinancier(4)'!AK7=0,0,'MontageFinancier(4)'!AK7)+IF('MontageFinancier(5)'!AK7=0,0,'MontageFinancier(5)'!AK7)","v":0},{"$f":"IF('MontageFinancier(1)'!AL7=0,0,'MontageFinancier(1)'!AL7)+IF('MontageFinancier(2)'!AL7=0,0,'MontageFinancier(2)'!AL7)+IF('MontageFinancier(3)'!AL7=0,0,'MontageFinancier(3)'!AL7)+IF('MontageFinancier(4)'!AL7=0,0,'MontageFinancier(4)'!AL7)+IF('MontageFinancier(5)'!AL7=0,0,'MontageFinancier(5)'!AL7)","v":0},{"$f":"IF('MontageFinancier(1)'!AM7=0,0,'MontageFinancier(1)'!AM7)+IF('MontageFinancier(2)'!AM7=0,0,'MontageFinancier(2)'!AM7)+IF('MontageFinancier(3)'!AM7=0,0,'MontageFinancier(3)'!AM7)+IF('MontageFinancier(4)'!AM7=0,0,'MontageFinancier(4)'!AM7)+IF('MontageFinancier(5)'!AM7=0,0,'MontageFinancier(5)'!AM7)","v":0},{"$f":"IF('MontageFinancier(1)'!AN7=0,0,'MontageFinancier(1)'!AN7)+IF('MontageFinancier(2)'!AN7=0,0,'MontageFinancier(2)'!AN7)+IF('MontageFinancier(3)'!AN7=0,0,'MontageFinancier(3)'!AN7)+IF('MontageFinancier(4)'!AN7=0,0,'MontageFinancier(4)'!AN7)+IF('MontageFinancier(5)'!AN7=0,0,'MontageFinancier(5)'!AN7)","v":0},{"$f":"IF('MontageFinancier(1)'!AO7=0,0,'MontageFinancier(1)'!AO7)+IF('MontageFinancier(2)'!AO7=0,0,'MontageFinancier(2)'!AO7)+IF('MontageFinancier(3)'!AO7=0,0,'MontageFinancier(3)'!AO7)+IF('MontageFinancier(4)'!AO7=0,0,'MontageFinancier(4)'!AO7)+IF('MontageFinancier(5)'!AO7=0,0,'MontageFinancier(5)'!AO7)","v":0}]
["Achat de semences indigènes",{"$f":"IF('MontageFinancier(1)'!B8=0,0,'MontageFinancier(1)'!B8)+IF('MontageFinancier(2)'!B8=0,0,'MontageFinancier(2)'!B8)+IF('MontageFinancier(3)'!B8=0,0,'MontageFinancier(3)'!B8)+IF('MontageFinancier(4)'!B8=0,0,'MontageFinancier(4)'!B8)+IF('MontageFinancier(5)'!B8=0,0,'MontageFinancier(5)'!B8)","v":0},{"$f":"IF('MontageFinancier(1)'!C8=0,0,'MontageFinancier(1)'!C8)+IF('MontageFinancier(2)'!C8=0,0,'MontageFinancier(2)'!C8)+IF('MontageFinancier(3)'!C8=0,0,'MontageFinancier(3)'!C8)+IF('MontageFinancier(4)'!C8=0,0,'MontageFinancier(4)'!C8)+IF('MontageFinancier(5)'!C8=0,0,'MontageFinancier(5)'!C8)","v":0},{"$f":"IF('MontageFinancier(1)'!D8=0,0,'MontageFinancier(1)'!D8)+IF('MontageFinancier(2)'!D8=0,0,'MontageFinancier(2)'!D8)+IF('MontageFinancier(3)'!D8=0,0,'MontageFinancier(3)'!D8)+IF('MontageFinancier(4)'!D8=0,0,'MontageFinancier(4)'!D8)+IF('MontageFinancier(5)'!D8=0,0,'MontageFinancier(5)'!D8)","v":0},{"$f":"IF('MontageFinancier(1)'!E8=0,0,'MontageFinancier(1)'!E8)+IF('MontageFinancier(2)'!E8=0,0,'MontageFinancier(2)'!E8)+IF('MontageFinancier(3)'!E8=0,0,'MontageFinancier(3)'!E8)+IF('MontageFinancier(4)'!E8=0,0,'MontageFinancier(4)'!E8)+IF('MontageFinancier(5)'!E8=0,0,'MontageFinancier(5)'!E8)","v":0},{"$f":"IF('MontageFinancier(1)'!F8=0,0,'MontageFinancier(1)'!F8)+IF('MontageFinancier(2)'!F8=0,0,'MontageFinancier(2)'!F8)+IF('MontageFinancier(3)'!F8=0,0,'MontageFinancier(3)'!F8)+IF('MontageFinancier(4)'!F8=0,0,'MontageFinancier(4)'!F8)+IF('MontageFinancier(5)'!F8=0,0,'MontageFinancier(5)'!F8)","v":0},{"$f":"IF('MontageFinancier(1)'!G8=0,0,'MontageFinancier(1)'!G8)+IF('MontageFinancier(2)'!G8=0,0,'MontageFinancier(2)'!G8)+IF('MontageFinancier(3)'!G8=0,0,'MontageFinancier(3)'!G8)+IF('MontageFinancier(4)'!G8=0,0,'MontageFinancier(4)'!G8)+IF('MontageFinancier(5)'!G8=0,0,'MontageFinancier(5)'!G8)","v":0},{"$f":"IF('MontageFinancier(1)'!H8=0,0,'MontageFinancier(1)'!H8)+IF('MontageFinancier(2)'!H8=0,0,'MontageFinancier(2)'!H8)+IF('MontageFinancier(3)'!H8=0,0,'MontageFinancier(3)'!H8)+IF('MontageFinancier(4)'!H8=0,0,'MontageFinancier(4)'!H8)+IF('MontageFinancier(5)'!H8=0,0,'MontageFinancier(5)'!H8)","v":0},{"$f":"IF('MontageFinancier(1)'!I8=0,0,'MontageFinancier(1)'!I8)+IF('MontageFinancier(2)'!I8=0,0,'MontageFinancier(2)'!I8)+IF('MontageFinancier(3)'!I8=0,0,'MontageFinancier(3)'!I8)+IF('MontageFinancier(4)'!I8=0,0,'MontageFinancier(4)'!I8)+IF('MontageFinancier(5)'!I8=0,0,'MontageFinancier(5)'!I8)","v":0},{"$f":"IF('MontageFinancier(1)'!J8=0,0,'MontageFinancier(1)'!J8)+IF('MontageFinancier(2)'!J8=0,0,'MontageFinancier(2)'!J8)+IF('MontageFinancier(3)'!J8=0,0,'MontageFinancier(3)'!J8)+IF('MontageFinancier(4)'!J8=0,0,'MontageFinancier(4)'!J8)+IF('MontageFinancier(5)'!J8=0,0,'MontageFinancier(5)'!J8)","v":0},{"$f":"IF('MontageFinancier(1)'!K8=0,0,'MontageFinancier(1)'!K8)+IF('MontageFinancier(2)'!K8=0,0,'MontageFinancier(2)'!K8)+IF('MontageFinancier(3)'!K8=0,0,'MontageFinancier(3)'!K8)+IF('MontageFinancier(4)'!K8=0,0,'MontageFinancier(4)'!K8)+IF('MontageFinancier(5)'!K8=0,0,'MontageFinancier(5)'!K8)","v":0},{"$f":"IF('MontageFinancier(1)'!L8=0,0,'MontageFinancier(1)'!L8)+IF('MontageFinancier(2)'!L8=0,0,'MontageFinancier(2)'!L8)+IF('MontageFinancier(3)'!L8=0,0,'MontageFinancier(3)'!L8)+IF('MontageFinancier(4)'!L8=0,0,'MontageFinancier(4)'!L8)+IF('MontageFinancier(5)'!L8=0,0,'MontageFinancier(5)'!L8)","v":0},{"$f":"IF('MontageFinancier(1)'!M8=0,0,'MontageFinancier(1)'!M8)+IF('MontageFinancier(2)'!M8=0,0,'MontageFinancier(2)'!M8)+IF('MontageFinancier(3)'!M8=0,0,'MontageFinancier(3)'!M8)+IF('MontageFinancier(4)'!M8=0,0,'MontageFinancier(4)'!M8)+IF('MontageFinancier(5)'!M8=0,0,'MontageFinancier(5)'!M8)","v":0},{"$f":"IF('MontageFinancier(1)'!N8=0,0,'MontageFinancier(1)'!N8)+IF('MontageFinancier(2)'!N8=0,0,'MontageFinancier(2)'!N8)+IF('MontageFinancier(3)'!N8=0,0,'MontageFinancier(3)'!N8)+IF('MontageFinancier(4)'!N8=0,0,'MontageFinancier(4)'!N8)+IF('MontageFinancier(5)'!N8=0,0,'MontageFinancier(5)'!N8)","v":0},{"$f":"IF('MontageFinancier(1)'!O8=0,0,'MontageFinancier(1)'!O8)+IF('MontageFinancier(2)'!O8=0,0,'MontageFinancier(2)'!O8)+IF('MontageFinancier(3)'!O8=0,0,'MontageFinancier(3)'!O8)+IF('MontageFinancier(4)'!O8=0,0,'MontageFinancier(4)'!O8)+IF('MontageFinancier(5)'!O8=0,0,'MontageFinancier(5)'!O8)","v":0},{"$f":"IF('MontageFinancier(1)'!P8=0,0,'MontageFinancier(1)'!P8)+IF('MontageFinancier(2)'!P8=0,0,'MontageFinancier(2)'!P8)+IF('MontageFinancier(3)'!P8=0,0,'MontageFinancier(3)'!P8)+IF('MontageFinancier(4)'!P8=0,0,'MontageFinancier(4)'!P8)+IF('MontageFinancier(5)'!P8=0,0,'MontageFinancier(5)'!P8)","v":0},{"$f":"IF('MontageFinancier(1)'!Q8=0,0,'MontageFinancier(1)'!Q8)+IF('MontageFinancier(2)'!Q8=0,0,'MontageFinancier(2)'!Q8)+IF('MontageFinancier(3)'!Q8=0,0,'MontageFinancier(3)'!Q8)+IF('MontageFinancier(4)'!Q8=0,0,'MontageFinancier(4)'!Q8)+IF('MontageFinancier(5)'!Q8=0,0,'MontageFinancier(5)'!Q8)","v":0},{"$f":"IF('MontageFinancier(1)'!R8=0,0,'MontageFinancier(1)'!R8)+IF('MontageFinancier(2)'!R8=0,0,'MontageFinancier(2)'!R8)+IF('MontageFinancier(3)'!R8=0,0,'MontageFinancier(3)'!R8)+IF('MontageFinancier(4)'!R8=0,0,'MontageFinancier(4)'!R8)+IF('MontageFinancier(5)'!R8=0,0,'MontageFinancier(5)'!R8)","v":0},{"$f":"IF('MontageFinancier(1)'!S8=0,0,'MontageFinancier(1)'!S8)+IF('MontageFinancier(2)'!S8=0,0,'MontageFinancier(2)'!S8)+IF('MontageFinancier(3)'!S8=0,0,'MontageFinancier(3)'!S8)+IF('MontageFinancier(4)'!S8=0,0,'MontageFinancier(4)'!S8)+IF('MontageFinancier(5)'!S8=0,0,'MontageFinancier(5)'!S8)","v":0},{"$f":"IF('MontageFinancier(1)'!T8=0,0,'MontageFinancier(1)'!T8)+IF('MontageFinancier(2)'!T8=0,0,'MontageFinancier(2)'!T8)+IF('MontageFinancier(3)'!T8=0,0,'MontageFinancier(3)'!T8)+IF('MontageFinancier(4)'!T8=0,0,'MontageFinancier(4)'!T8)+IF('MontageFinancier(5)'!T8=0,0,'MontageFinancier(5)'!T8)","v":0},{"$f":"IF('MontageFinancier(1)'!U8=0,0,'MontageFinancier(1)'!U8)+IF('MontageFinancier(2)'!U8=0,0,'MontageFinancier(2)'!U8)+IF('MontageFinancier(3)'!U8=0,0,'MontageFinancier(3)'!U8)+IF('MontageFinancier(4)'!U8=0,0,'MontageFinancier(4)'!U8)+IF('MontageFinancier(5)'!U8=0,0,'MontageFinancier(5)'!U8)","v":0},{"$f":"IF('MontageFinancier(1)'!V8=0,0,'MontageFinancier(1)'!V8)+IF('MontageFinancier(2)'!V8=0,0,'MontageFinancier(2)'!V8)+IF('MontageFinancier(3)'!V8=0,0,'MontageFinancier(3)'!V8)+IF('MontageFinancier(4)'!V8=0,0,'MontageFinancier(4)'!V8)+IF('MontageFinancier(5)'!V8=0,0,'MontageFinancier(5)'!V8)","v":0},{"$f":"IF('MontageFinancier(1)'!W8=0,0,'MontageFinancier(1)'!W8)+IF('MontageFinancier(2)'!W8=0,0,'MontageFinancier(2)'!W8)+IF('MontageFinancier(3)'!W8=0,0,'MontageFinancier(3)'!W8)+IF('MontageFinancier(4)'!W8=0,0,'MontageFinancier(4)'!W8)+IF('MontageFinancier(5)'!W8=0,0,'MontageFinancier(5)'!W8)","v":0},{"$f":"IF('MontageFinancier(1)'!X8=0,0,'MontageFinancier(1)'!X8)+IF('MontageFinancier(2)'!X8=0,0,'MontageFinancier(2)'!X8)+IF('MontageFinancier(3)'!X8=0,0,'MontageFinancier(3)'!X8)+IF('MontageFinancier(4)'!X8=0,0,'MontageFinancier(4)'!X8)+IF('MontageFinancier(5)'!X8=0,0,'MontageFinancier(5)'!X8)","v":0},{"$f":"IF('MontageFinancier(1)'!Y8=0,0,'MontageFinancier(1)'!Y8)+IF('MontageFinancier(2)'!Y8=0,0,'MontageFinancier(2)'!Y8)+IF('MontageFinancier(3)'!Y8=0,0,'MontageFinancier(3)'!Y8)+IF('MontageFinancier(4)'!Y8=0,0,'MontageFinancier(4)'!Y8)+IF('MontageFinancier(5)'!Y8=0,0,'MontageFinancier(5)'!Y8)","v":0},{"$f":"IF('MontageFinancier(1)'!Z8=0,0,'MontageFinancier(1)'!Z8)+IF('MontageFinancier(2)'!Z8=0,0,'MontageFinancier(2)'!Z8)+IF('MontageFinancier(3)'!Z8=0,0,'MontageFinancier(3)'!Z8)+IF('MontageFinancier(4)'!Z8=0,0,'MontageFinancier(4)'!Z8)+IF('MontageFinancier(5)'!Z8=0,0,'MontageFinancier(5)'!Z8)","v":0},{"$f":"IF('MontageFinancier(1)'!AA8=0,0,'MontageFinancier(1)'!AA8)+IF('MontageFinancier(2)'!AA8=0,0,'MontageFinancier(2)'!AA8)+IF('MontageFinancier(3)'!AA8=0,0,'MontageFinancier(3)'!AA8)+IF('MontageFinancier(4)'!AA8=0,0,'MontageFinancier(4)'!AA8)+IF('MontageFinancier(5)'!AA8=0,0,'MontageFinancier(5)'!AA8)","v":0},{"$f":"IF('MontageFinancier(1)'!AB8=0,0,'MontageFinancier(1)'!AB8)+IF('MontageFinancier(2)'!AB8=0,0,'MontageFinancier(2)'!AB8)+IF('MontageFinancier(3)'!AB8=0,0,'MontageFinancier(3)'!AB8)+IF('MontageFinancier(4)'!AB8=0,0,'MontageFinancier(4)'!AB8)+IF('MontageFinancier(5)'!AB8=0,0,'MontageFinancier(5)'!AB8)","v":0},{"$f":"IF('MontageFinancier(1)'!AC8=0,0,'MontageFinancier(1)'!AC8)+IF('MontageFinancier(2)'!AC8=0,0,'MontageFinancier(2)'!AC8)+IF('MontageFinancier(3)'!AC8=0,0,'MontageFinancier(3)'!AC8)+IF('MontageFinancier(4)'!AC8=0,0,'MontageFinancier(4)'!AC8)+IF('MontageFinancier(5)'!AC8=0,0,'MontageFinancier(5)'!AC8)","v":0},{"$f":"IF('MontageFinancier(1)'!AD8=0,0,'MontageFinancier(1)'!AD8)+IF('MontageFinancier(2)'!AD8=0,0,'MontageFinancier(2)'!AD8)+IF('MontageFinancier(3)'!AD8=0,0,'MontageFinancier(3)'!AD8)+IF('MontageFinancier(4)'!AD8=0,0,'MontageFinancier(4)'!AD8)+IF('MontageFinancier(5)'!AD8=0,0,'MontageFinancier(5)'!AD8)","v":0},{"$f":"IF('MontageFinancier(1)'!AE8=0,0,'MontageFinancier(1)'!AE8)+IF('MontageFinancier(2)'!AE8=0,0,'MontageFinancier(2)'!AE8)+IF('MontageFinancier(3)'!AE8=0,0,'MontageFinancier(3)'!AE8)+IF('MontageFinancier(4)'!AE8=0,0,'MontageFinancier(4)'!AE8)+IF('MontageFinancier(5)'!AE8=0,0,'MontageFinancier(5)'!AE8)","v":0},{"$f":"IF('MontageFinancier(1)'!AF8=0,0,'MontageFinancier(1)'!AF8)+IF('MontageFinancier(2)'!AF8=0,0,'MontageFinancier(2)'!AF8)+IF('MontageFinancier(3)'!AF8=0,0,'MontageFinancier(3)'!AF8)+IF('MontageFinancier(4)'!AF8=0,0,'MontageFinancier(4)'!AF8)+IF('MontageFinancier(5)'!AF8=0,0,'MontageFinancier(5)'!AF8)","v":0},{"$f":"IF('MontageFinancier(1)'!AG8=0,0,'MontageFinancier(1)'!AG8)+IF('MontageFinancier(2)'!AG8=0,0,'MontageFinancier(2)'!AG8)+IF('MontageFinancier(3)'!AG8=0,0,'MontageFinancier(3)'!AG8)+IF('MontageFinancier(4)'!AG8=0,0,'MontageFinancier(4)'!AG8)+IF('MontageFinancier(5)'!AG8=0,0,'MontageFinancier(5)'!AG8)","v":0},{"$f":"IF('MontageFinancier(1)'!AH8=0,0,'MontageFinancier(1)'!AH8)+IF('MontageFinancier(2)'!AH8=0,0,'MontageFinancier(2)'!AH8)+IF('MontageFinancier(3)'!AH8=0,0,'MontageFinancier(3)'!AH8)+IF('MontageFinancier(4)'!AH8=0,0,'MontageFinancier(4)'!AH8)+IF('MontageFinancier(5)'!AH8=0,0,'MontageFinancier(5)'!AH8)","v":0},{"$f":"IF('MontageFinancier(1)'!AI8=0,0,'MontageFinancier(1)'!AI8)+IF('MontageFinancier(2)'!AI8=0,0,'MontageFinancier(2)'!AI8)+IF('MontageFinancier(3)'!AI8=0,0,'MontageFinancier(3)'!AI8)+IF('MontageFinancier(4)'!AI8=0,0,'MontageFinancier(4)'!AI8)+IF('MontageFinancier(5)'!AI8=0,0,'MontageFinancier(5)'!AI8)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ8=0,0,'MontageFinancier(1)'!AJ8)+IF('MontageFinancier(2)'!AJ8=0,0,'MontageFinancier(2)'!AJ8)+IF('MontageFinancier(3)'!AJ8=0,0,'MontageFinancier(3)'!AJ8)+IF('MontageFinancier(4)'!AJ8=0,0,'MontageFinancier(4)'!AJ8)+IF('MontageFinancier(5)'!AJ8=0,0,'MontageFinancier(5)'!AJ8)","v":0},{"$f":"IF('MontageFinancier(1)'!AK8=0,0,'MontageFinancier(1)'!AK8)+IF('MontageFinancier(2)'!AK8=0,0,'MontageFinancier(2)'!AK8)+IF('MontageFinancier(3)'!AK8=0,0,'MontageFinancier(3)'!AK8)+IF('MontageFinancier(4)'!AK8=0,0,'MontageFinancier(4)'!AK8)+IF('MontageFinancier(5)'!AK8=0,0,'MontageFinancier(5)'!AK8)","v":0},{"$f":"IF('MontageFinancier(1)'!AL8=0,0,'MontageFinancier(1)'!AL8)+IF('MontageFinancier(2)'!AL8=0,0,'MontageFinancier(2)'!AL8)+IF('MontageFinancier(3)'!AL8=0,0,'MontageFinancier(3)'!AL8)+IF('MontageFinancier(4)'!AL8=0,0,'MontageFinancier(4)'!AL8)+IF('MontageFinancier(5)'!AL8=0,0,'MontageFinancier(5)'!AL8)","v":0},{"$f":"IF('MontageFinancier(1)'!AM8=0,0,'MontageFinancier(1)'!AM8)+IF('MontageFinancier(2)'!AM8=0,0,'MontageFinancier(2)'!AM8)+IF('MontageFinancier(3)'!AM8=0,0,'MontageFinancier(3)'!AM8)+IF('MontageFinancier(4)'!AM8=0,0,'MontageFinancier(4)'!AM8)+IF('MontageFinancier(5)'!AM8=0,0,'MontageFinancier(5)'!AM8)","v":0},{"$f":"IF('MontageFinancier(1)'!AN8=0,0,'MontageFinancier(1)'!AN8)+IF('MontageFinancier(2)'!AN8=0,0,'MontageFinancier(2)'!AN8)+IF('MontageFinancier(3)'!AN8=0,0,'MontageFinancier(3)'!AN8)+IF('MontageFinancier(4)'!AN8=0,0,'MontageFinancier(4)'!AN8)+IF('MontageFinancier(5)'!AN8=0,0,'MontageFinancier(5)'!AN8)","v":0},{"$f":"IF('MontageFinancier(1)'!AO8=0,0,'MontageFinancier(1)'!AO8)+IF('MontageFinancier(2)'!AO8=0,0,'MontageFinancier(2)'!AO8)+IF('MontageFinancier(3)'!AO8=0,0,'MontageFinancier(3)'!AO8)+IF('MontageFinancier(4)'!AO8=0,0,'MontageFinancier(4)'!AO8)+IF('MontageFinancier(5)'!AO8=0,0,'MontageFinancier(5)'!AO8)","v":0}]
["Achat de protecteurs contre les cervidés",{"$f":"IF('MontageFinancier(1)'!B9=0,0,'MontageFinancier(1)'!B9)+IF('MontageFinancier(2)'!B9=0,0,'MontageFinancier(2)'!B9)+IF('MontageFinancier(3)'!B9=0,0,'MontageFinancier(3)'!B9)+IF('MontageFinancier(4)'!B9=0,0,'MontageFinancier(4)'!B9)+IF('MontageFinancier(5)'!B9=0,0,'MontageFinancier(5)'!B9)","v":0},{"$f":"IF('MontageFinancier(1)'!C9=0,0,'MontageFinancier(1)'!C9)+IF('MontageFinancier(2)'!C9=0,0,'MontageFinancier(2)'!C9)+IF('MontageFinancier(3)'!C9=0,0,'MontageFinancier(3)'!C9)+IF('MontageFinancier(4)'!C9=0,0,'MontageFinancier(4)'!C9)+IF('MontageFinancier(5)'!C9=0,0,'MontageFinancier(5)'!C9)","v":0},{"$f":"IF('MontageFinancier(1)'!D9=0,0,'MontageFinancier(1)'!D9)+IF('MontageFinancier(2)'!D9=0,0,'MontageFinancier(2)'!D9)+IF('MontageFinancier(3)'!D9=0,0,'MontageFinancier(3)'!D9)+IF('MontageFinancier(4)'!D9=0,0,'MontageFinancier(4)'!D9)+IF('MontageFinancier(5)'!D9=0,0,'MontageFinancier(5)'!D9)","v":0},{"$f":"IF('MontageFinancier(1)'!E9=0,0,'MontageFinancier(1)'!E9)+IF('MontageFinancier(2)'!E9=0,0,'MontageFinancier(2)'!E9)+IF('MontageFinancier(3)'!E9=0,0,'MontageFinancier(3)'!E9)+IF('MontageFinancier(4)'!E9=0,0,'MontageFinancier(4)'!E9)+IF('MontageFinancier(5)'!E9=0,0,'MontageFinancier(5)'!E9)","v":0},{"$f":"IF('MontageFinancier(1)'!F9=0,0,'MontageFinancier(1)'!F9)+IF('MontageFinancier(2)'!F9=0,0,'MontageFinancier(2)'!F9)+IF('MontageFinancier(3)'!F9=0,0,'MontageFinancier(3)'!F9)+IF('MontageFinancier(4)'!F9=0,0,'MontageFinancier(4)'!F9)+IF('MontageFinancier(5)'!F9=0,0,'MontageFinancier(5)'!F9)","v":0},{"$f":"IF('MontageFinancier(1)'!G9=0,0,'MontageFinancier(1)'!G9)+IF('MontageFinancier(2)'!G9=0,0,'MontageFinancier(2)'!G9)+IF('MontageFinancier(3)'!G9=0,0,'MontageFinancier(3)'!G9)+IF('MontageFinancier(4)'!G9=0,0,'MontageFinancier(4)'!G9)+IF('MontageFinancier(5)'!G9=0,0,'MontageFinancier(5)'!G9)","v":0},{"$f":"IF('MontageFinancier(1)'!H9=0,0,'MontageFinancier(1)'!H9)+IF('MontageFinancier(2)'!H9=0,0,'MontageFinancier(2)'!H9)+IF('MontageFinancier(3)'!H9=0,0,'MontageFinancier(3)'!H9)+IF('MontageFinancier(4)'!H9=0,0,'MontageFinancier(4)'!H9)+IF('MontageFinancier(5)'!H9=0,0,'MontageFinancier(5)'!H9)","v":0},{"$f":"IF('MontageFinancier(1)'!I9=0,0,'MontageFinancier(1)'!I9)+IF('MontageFinancier(2)'!I9=0,0,'MontageFinancier(2)'!I9)+IF('MontageFinancier(3)'!I9=0,0,'MontageFinancier(3)'!I9)+IF('MontageFinancier(4)'!I9=0,0,'MontageFinancier(4)'!I9)+IF('MontageFinancier(5)'!I9=0,0,'MontageFinancier(5)'!I9)","v":0},{"$f":"IF('MontageFinancier(1)'!J9=0,0,'MontageFinancier(1)'!J9)+IF('MontageFinancier(2)'!J9=0,0,'MontageFinancier(2)'!J9)+IF('MontageFinancier(3)'!J9=0,0,'MontageFinancier(3)'!J9)+IF('MontageFinancier(4)'!J9=0,0,'MontageFinancier(4)'!J9)+IF('MontageFinancier(5)'!J9=0,0,'MontageFinancier(5)'!J9)","v":0},{"$f":"IF('MontageFinancier(1)'!K9=0,0,'MontageFinancier(1)'!K9)+IF('MontageFinancier(2)'!K9=0,0,'MontageFinancier(2)'!K9)+IF('MontageFinancier(3)'!K9=0,0,'MontageFinancier(3)'!K9)+IF('MontageFinancier(4)'!K9=0,0,'MontageFinancier(4)'!K9)+IF('MontageFinancier(5)'!K9=0,0,'MontageFinancier(5)'!K9)","v":0},{"$f":"IF('MontageFinancier(1)'!L9=0,0,'MontageFinancier(1)'!L9)+IF('MontageFinancier(2)'!L9=0,0,'MontageFinancier(2)'!L9)+IF('MontageFinancier(3)'!L9=0,0,'MontageFinancier(3)'!L9)+IF('MontageFinancier(4)'!L9=0,0,'MontageFinancier(4)'!L9)+IF('MontageFinancier(5)'!L9=0,0,'MontageFinancier(5)'!L9)","v":0},{"$f":"IF('MontageFinancier(1)'!M9=0,0,'MontageFinancier(1)'!M9)+IF('MontageFinancier(2)'!M9=0,0,'MontageFinancier(2)'!M9)+IF('MontageFinancier(3)'!M9=0,0,'MontageFinancier(3)'!M9)+IF('MontageFinancier(4)'!M9=0,0,'MontageFinancier(4)'!M9)+IF('MontageFinancier(5)'!M9=0,0,'MontageFinancier(5)'!M9)","v":0},{"$f":"IF('MontageFinancier(1)'!N9=0,0,'MontageFinancier(1)'!N9)+IF('MontageFinancier(2)'!N9=0,0,'MontageFinancier(2)'!N9)+IF('MontageFinancier(3)'!N9=0,0,'MontageFinancier(3)'!N9)+IF('MontageFinancier(4)'!N9=0,0,'MontageFinancier(4)'!N9)+IF('MontageFinancier(5)'!N9=0,0,'MontageFinancier(5)'!N9)","v":0},{"$f":"IF('MontageFinancier(1)'!O9=0,0,'MontageFinancier(1)'!O9)+IF('MontageFinancier(2)'!O9=0,0,'MontageFinancier(2)'!O9)+IF('MontageFinancier(3)'!O9=0,0,'MontageFinancier(3)'!O9)+IF('MontageFinancier(4)'!O9=0,0,'MontageFinancier(4)'!O9)+IF('MontageFinancier(5)'!O9=0,0,'MontageFinancier(5)'!O9)","v":0},{"$f":"IF('MontageFinancier(1)'!P9=0,0,'MontageFinancier(1)'!P9)+IF('MontageFinancier(2)'!P9=0,0,'MontageFinancier(2)'!P9)+IF('MontageFinancier(3)'!P9=0,0,'MontageFinancier(3)'!P9)+IF('MontageFinancier(4)'!P9=0,0,'MontageFinancier(4)'!P9)+IF('MontageFinancier(5)'!P9=0,0,'MontageFinancier(5)'!P9)","v":0},{"$f":"IF('MontageFinancier(1)'!Q9=0,0,'MontageFinancier(1)'!Q9)+IF('MontageFinancier(2)'!Q9=0,0,'MontageFinancier(2)'!Q9)+IF('MontageFinancier(3)'!Q9=0,0,'MontageFinancier(3)'!Q9)+IF('MontageFinancier(4)'!Q9=0,0,'MontageFinancier(4)'!Q9)+IF('MontageFinancier(5)'!Q9=0,0,'MontageFinancier(5)'!Q9)","v":0},{"$f":"IF('MontageFinancier(1)'!R9=0,0,'MontageFinancier(1)'!R9)+IF('MontageFinancier(2)'!R9=0,0,'MontageFinancier(2)'!R9)+IF('MontageFinancier(3)'!R9=0,0,'MontageFinancier(3)'!R9)+IF('MontageFinancier(4)'!R9=0,0,'MontageFinancier(4)'!R9)+IF('MontageFinancier(5)'!R9=0,0,'MontageFinancier(5)'!R9)","v":0},{"$f":"IF('MontageFinancier(1)'!S9=0,0,'MontageFinancier(1)'!S9)+IF('MontageFinancier(2)'!S9=0,0,'MontageFinancier(2)'!S9)+IF('MontageFinancier(3)'!S9=0,0,'MontageFinancier(3)'!S9)+IF('MontageFinancier(4)'!S9=0,0,'MontageFinancier(4)'!S9)+IF('MontageFinancier(5)'!S9=0,0,'MontageFinancier(5)'!S9)","v":0},{"$f":"IF('MontageFinancier(1)'!T9=0,0,'MontageFinancier(1)'!T9)+IF('MontageFinancier(2)'!T9=0,0,'MontageFinancier(2)'!T9)+IF('MontageFinancier(3)'!T9=0,0,'MontageFinancier(3)'!T9)+IF('MontageFinancier(4)'!T9=0,0,'MontageFinancier(4)'!T9)+IF('MontageFinancier(5)'!T9=0,0,'MontageFinancier(5)'!T9)","v":0},{"$f":"IF('MontageFinancier(1)'!U9=0,0,'MontageFinancier(1)'!U9)+IF('MontageFinancier(2)'!U9=0,0,'MontageFinancier(2)'!U9)+IF('MontageFinancier(3)'!U9=0,0,'MontageFinancier(3)'!U9)+IF('MontageFinancier(4)'!U9=0,0,'MontageFinancier(4)'!U9)+IF('MontageFinancier(5)'!U9=0,0,'MontageFinancier(5)'!U9)","v":0},{"$f":"IF('MontageFinancier(1)'!V9=0,0,'MontageFinancier(1)'!V9)+IF('MontageFinancier(2)'!V9=0,0,'MontageFinancier(2)'!V9)+IF('MontageFinancier(3)'!V9=0,0,'MontageFinancier(3)'!V9)+IF('MontageFinancier(4)'!V9=0,0,'MontageFinancier(4)'!V9)+IF('MontageFinancier(5)'!V9=0,0,'MontageFinancier(5)'!V9)","v":0},{"$f":"IF('MontageFinancier(1)'!W9=0,0,'MontageFinancier(1)'!W9)+IF('MontageFinancier(2)'!W9=0,0,'MontageFinancier(2)'!W9)+IF('MontageFinancier(3)'!W9=0,0,'MontageFinancier(3)'!W9)+IF('MontageFinancier(4)'!W9=0,0,'MontageFinancier(4)'!W9)+IF('MontageFinancier(5)'!W9=0,0,'MontageFinancier(5)'!W9)","v":0},{"$f":"IF('MontageFinancier(1)'!X9=0,0,'MontageFinancier(1)'!X9)+IF('MontageFinancier(2)'!X9=0,0,'MontageFinancier(2)'!X9)+IF('MontageFinancier(3)'!X9=0,0,'MontageFinancier(3)'!X9)+IF('MontageFinancier(4)'!X9=0,0,'MontageFinancier(4)'!X9)+IF('MontageFinancier(5)'!X9=0,0,'MontageFinancier(5)'!X9)","v":0},{"$f":"IF('MontageFinancier(1)'!Y9=0,0,'MontageFinancier(1)'!Y9)+IF('MontageFinancier(2)'!Y9=0,0,'MontageFinancier(2)'!Y9)+IF('MontageFinancier(3)'!Y9=0,0,'MontageFinancier(3)'!Y9)+IF('MontageFinancier(4)'!Y9=0,0,'MontageFinancier(4)'!Y9)+IF('MontageFinancier(5)'!Y9=0,0,'MontageFinancier(5)'!Y9)","v":0},{"$f":"IF('MontageFinancier(1)'!Z9=0,0,'MontageFinancier(1)'!Z9)+IF('MontageFinancier(2)'!Z9=0,0,'MontageFinancier(2)'!Z9)+IF('MontageFinancier(3)'!Z9=0,0,'MontageFinancier(3)'!Z9)+IF('MontageFinancier(4)'!Z9=0,0,'MontageFinancier(4)'!Z9)+IF('MontageFinancier(5)'!Z9=0,0,'MontageFinancier(5)'!Z9)","v":0},{"$f":"IF('MontageFinancier(1)'!AA9=0,0,'MontageFinancier(1)'!AA9)+IF('MontageFinancier(2)'!AA9=0,0,'MontageFinancier(2)'!AA9)+IF('MontageFinancier(3)'!AA9=0,0,'MontageFinancier(3)'!AA9)+IF('MontageFinancier(4)'!AA9=0,0,'MontageFinancier(4)'!AA9)+IF('MontageFinancier(5)'!AA9=0,0,'MontageFinancier(5)'!AA9)","v":0},{"$f":"IF('MontageFinancier(1)'!AB9=0,0,'MontageFinancier(1)'!AB9)+IF('MontageFinancier(2)'!AB9=0,0,'MontageFinancier(2)'!AB9)+IF('MontageFinancier(3)'!AB9=0,0,'MontageFinancier(3)'!AB9)+IF('MontageFinancier(4)'!AB9=0,0,'MontageFinancier(4)'!AB9)+IF('MontageFinancier(5)'!AB9=0,0,'MontageFinancier(5)'!AB9)","v":0},{"$f":"IF('MontageFinancier(1)'!AC9=0,0,'MontageFinancier(1)'!AC9)+IF('MontageFinancier(2)'!AC9=0,0,'MontageFinancier(2)'!AC9)+IF('MontageFinancier(3)'!AC9=0,0,'MontageFinancier(3)'!AC9)+IF('MontageFinancier(4)'!AC9=0,0,'MontageFinancier(4)'!AC9)+IF('MontageFinancier(5)'!AC9=0,0,'MontageFinancier(5)'!AC9)","v":0},{"$f":"IF('MontageFinancier(1)'!AD9=0,0,'MontageFinancier(1)'!AD9)+IF('MontageFinancier(2)'!AD9=0,0,'MontageFinancier(2)'!AD9)+IF('MontageFinancier(3)'!AD9=0,0,'MontageFinancier(3)'!AD9)+IF('MontageFinancier(4)'!AD9=0,0,'MontageFinancier(4)'!AD9)+IF('MontageFinancier(5)'!AD9=0,0,'MontageFinancier(5)'!AD9)","v":0},{"$f":"IF('MontageFinancier(1)'!AE9=0,0,'MontageFinancier(1)'!AE9)+IF('MontageFinancier(2)'!AE9=0,0,'MontageFinancier(2)'!AE9)+IF('MontageFinancier(3)'!AE9=0,0,'MontageFinancier(3)'!AE9)+IF('MontageFinancier(4)'!AE9=0,0,'MontageFinancier(4)'!AE9)+IF('MontageFinancier(5)'!AE9=0,0,'MontageFinancier(5)'!AE9)","v":0},{"$f":"IF('MontageFinancier(1)'!AF9=0,0,'MontageFinancier(1)'!AF9)+IF('MontageFinancier(2)'!AF9=0,0,'MontageFinancier(2)'!AF9)+IF('MontageFinancier(3)'!AF9=0,0,'MontageFinancier(3)'!AF9)+IF('MontageFinancier(4)'!AF9=0,0,'MontageFinancier(4)'!AF9)+IF('MontageFinancier(5)'!AF9=0,0,'MontageFinancier(5)'!AF9)","v":0},{"$f":"IF('MontageFinancier(1)'!AG9=0,0,'MontageFinancier(1)'!AG9)+IF('MontageFinancier(2)'!AG9=0,0,'MontageFinancier(2)'!AG9)+IF('MontageFinancier(3)'!AG9=0,0,'MontageFinancier(3)'!AG9)+IF('MontageFinancier(4)'!AG9=0,0,'MontageFinancier(4)'!AG9)+IF('MontageFinancier(5)'!AG9=0,0,'MontageFinancier(5)'!AG9)","v":0},{"$f":"IF('MontageFinancier(1)'!AH9=0,0,'MontageFinancier(1)'!AH9)+IF('MontageFinancier(2)'!AH9=0,0,'MontageFinancier(2)'!AH9)+IF('MontageFinancier(3)'!AH9=0,0,'MontageFinancier(3)'!AH9)+IF('MontageFinancier(4)'!AH9=0,0,'MontageFinancier(4)'!AH9)+IF('MontageFinancier(5)'!AH9=0,0,'MontageFinancier(5)'!AH9)","v":0},{"$f":"IF('MontageFinancier(1)'!AI9=0,0,'MontageFinancier(1)'!AI9)+IF('MontageFinancier(2)'!AI9=0,0,'MontageFinancier(2)'!AI9)+IF('MontageFinancier(3)'!AI9=0,0,'MontageFinancier(3)'!AI9)+IF('MontageFinancier(4)'!AI9=0,0,'MontageFinancier(4)'!AI9)+IF('MontageFinancier(5)'!AI9=0,0,'MontageFinancier(5)'!AI9)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ9=0,0,'MontageFinancier(1)'!AJ9)+IF('MontageFinancier(2)'!AJ9=0,0,'MontageFinancier(2)'!AJ9)+IF('MontageFinancier(3)'!AJ9=0,0,'MontageFinancier(3)'!AJ9)+IF('MontageFinancier(4)'!AJ9=0,0,'MontageFinancier(4)'!AJ9)+IF('MontageFinancier(5)'!AJ9=0,0,'MontageFinancier(5)'!AJ9)","v":0},{"$f":"IF('MontageFinancier(1)'!AK9=0,0,'MontageFinancier(1)'!AK9)+IF('MontageFinancier(2)'!AK9=0,0,'MontageFinancier(2)'!AK9)+IF('MontageFinancier(3)'!AK9=0,0,'MontageFinancier(3)'!AK9)+IF('MontageFinancier(4)'!AK9=0,0,'MontageFinancier(4)'!AK9)+IF('MontageFinancier(5)'!AK9=0,0,'MontageFinancier(5)'!AK9)","v":0},{"$f":"IF('MontageFinancier(1)'!AL9=0,0,'MontageFinancier(1)'!AL9)+IF('MontageFinancier(2)'!AL9=0,0,'MontageFinancier(2)'!AL9)+IF('MontageFinancier(3)'!AL9=0,0,'MontageFinancier(3)'!AL9)+IF('MontageFinancier(4)'!AL9=0,0,'MontageFinancier(4)'!AL9)+IF('MontageFinancier(5)'!AL9=0,0,'MontageFinancier(5)'!AL9)","v":0},{"$f":"IF('MontageFinancier(1)'!AM9=0,0,'MontageFinancier(1)'!AM9)+IF('MontageFinancier(2)'!AM9=0,0,'MontageFinancier(2)'!AM9)+IF('MontageFinancier(3)'!AM9=0,0,'MontageFinancier(3)'!AM9)+IF('MontageFinancier(4)'!AM9=0,0,'MontageFinancier(4)'!AM9)+IF('MontageFinancier(5)'!AM9=0,0,'MontageFinancier(5)'!AM9)","v":0},{"$f":"IF('MontageFinancier(1)'!AN9=0,0,'MontageFinancier(1)'!AN9)+IF('MontageFinancier(2)'!AN9=0,0,'MontageFinancier(2)'!AN9)+IF('MontageFinancier(3)'!AN9=0,0,'MontageFinancier(3)'!AN9)+IF('MontageFinancier(4)'!AN9=0,0,'MontageFinancier(4)'!AN9)+IF('MontageFinancier(5)'!AN9=0,0,'MontageFinancier(5)'!AN9)","v":0},{"$f":"IF('MontageFinancier(1)'!AO9=0,0,'MontageFinancier(1)'!AO9)+IF('MontageFinancier(2)'!AO9=0,0,'MontageFinancier(2)'!AO9)+IF('MontageFinancier(3)'!AO9=0,0,'MontageFinancier(3)'!AO9)+IF('MontageFinancier(4)'!AO9=0,0,'MontageFinancier(4)'!AO9)+IF('MontageFinancier(5)'!AO9=0,0,'MontageFinancier(5)'!AO9)","v":0}]
["Achat de protecteurs contre les rongeurs",{"$f":"IF('MontageFinancier(1)'!B10=0,0,'MontageFinancier(1)'!B10)+IF('MontageFinancier(2)'!B10=0,0,'MontageFinancier(2)'!B10)+IF('MontageFinancier(3)'!B10=0,0,'MontageFinancier(3)'!B10)+IF('MontageFinancier(4)'!B10=0,0,'MontageFinancier(4)'!B10)+IF('MontageFinancier(5)'!B10=0,0,'MontageFinancier(5)'!B10)","v":0},{"$f":"IF('MontageFinancier(1)'!C10=0,0,'MontageFinancier(1)'!C10)+IF('MontageFinancier(2)'!C10=0,0,'MontageFinancier(2)'!C10)+IF('MontageFinancier(3)'!C10=0,0,'MontageFinancier(3)'!C10)+IF('MontageFinancier(4)'!C10=0,0,'MontageFinancier(4)'!C10)+IF('MontageFinancier(5)'!C10=0,0,'MontageFinancier(5)'!C10)","v":0},{"$f":"IF('MontageFinancier(1)'!D10=0,0,'MontageFinancier(1)'!D10)+IF('MontageFinancier(2)'!D10=0,0,'MontageFinancier(2)'!D10)+IF('MontageFinancier(3)'!D10=0,0,'MontageFinancier(3)'!D10)+IF('MontageFinancier(4)'!D10=0,0,'MontageFinancier(4)'!D10)+IF('MontageFinancier(5)'!D10=0,0,'MontageFinancier(5)'!D10)","v":0},{"$f":"IF('MontageFinancier(1)'!E10=0,0,'MontageFinancier(1)'!E10)+IF('MontageFinancier(2)'!E10=0,0,'MontageFinancier(2)'!E10)+IF('MontageFinancier(3)'!E10=0,0,'MontageFinancier(3)'!E10)+IF('MontageFinancier(4)'!E10=0,0,'MontageFinancier(4)'!E10)+IF('MontageFinancier(5)'!E10=0,0,'MontageFinancier(5)'!E10)","v":0},{"$f":"IF('MontageFinancier(1)'!F10=0,0,'MontageFinancier(1)'!F10)+IF('MontageFinancier(2)'!F10=0,0,'MontageFinancier(2)'!F10)+IF('MontageFinancier(3)'!F10=0,0,'MontageFinancier(3)'!F10)+IF('MontageFinancier(4)'!F10=0,0,'MontageFinancier(4)'!F10)+IF('MontageFinancier(5)'!F10=0,0,'MontageFinancier(5)'!F10)","v":0},{"$f":"IF('MontageFinancier(1)'!G10=0,0,'MontageFinancier(1)'!G10)+IF('MontageFinancier(2)'!G10=0,0,'MontageFinancier(2)'!G10)+IF('MontageFinancier(3)'!G10=0,0,'MontageFinancier(3)'!G10)+IF('MontageFinancier(4)'!G10=0,0,'MontageFinancier(4)'!G10)+IF('MontageFinancier(5)'!G10=0,0,'MontageFinancier(5)'!G10)","v":0},{"$f":"IF('MontageFinancier(1)'!H10=0,0,'MontageFinancier(1)'!H10)+IF('MontageFinancier(2)'!H10=0,0,'MontageFinancier(2)'!H10)+IF('MontageFinancier(3)'!H10=0,0,'MontageFinancier(3)'!H10)+IF('MontageFinancier(4)'!H10=0,0,'MontageFinancier(4)'!H10)+IF('MontageFinancier(5)'!H10=0,0,'MontageFinancier(5)'!H10)","v":0},{"$f":"IF('MontageFinancier(1)'!I10=0,0,'MontageFinancier(1)'!I10)+IF('MontageFinancier(2)'!I10=0,0,'MontageFinancier(2)'!I10)+IF('MontageFinancier(3)'!I10=0,0,'MontageFinancier(3)'!I10)+IF('MontageFinancier(4)'!I10=0,0,'MontageFinancier(4)'!I10)+IF('MontageFinancier(5)'!I10=0,0,'MontageFinancier(5)'!I10)","v":0},{"$f":"IF('MontageFinancier(1)'!J10=0,0,'MontageFinancier(1)'!J10)+IF('MontageFinancier(2)'!J10=0,0,'MontageFinancier(2)'!J10)+IF('MontageFinancier(3)'!J10=0,0,'MontageFinancier(3)'!J10)+IF('MontageFinancier(4)'!J10=0,0,'MontageFinancier(4)'!J10)+IF('MontageFinancier(5)'!J10=0,0,'MontageFinancier(5)'!J10)","v":0},{"$f":"IF('MontageFinancier(1)'!K10=0,0,'MontageFinancier(1)'!K10)+IF('MontageFinancier(2)'!K10=0,0,'MontageFinancier(2)'!K10)+IF('MontageFinancier(3)'!K10=0,0,'MontageFinancier(3)'!K10)+IF('MontageFinancier(4)'!K10=0,0,'MontageFinancier(4)'!K10)+IF('MontageFinancier(5)'!K10=0,0,'MontageFinancier(5)'!K10)","v":0},{"$f":"IF('MontageFinancier(1)'!L10=0,0,'MontageFinancier(1)'!L10)+IF('MontageFinancier(2)'!L10=0,0,'MontageFinancier(2)'!L10)+IF('MontageFinancier(3)'!L10=0,0,'MontageFinancier(3)'!L10)+IF('MontageFinancier(4)'!L10=0,0,'MontageFinancier(4)'!L10)+IF('MontageFinancier(5)'!L10=0,0,'MontageFinancier(5)'!L10)","v":0},{"$f":"IF('MontageFinancier(1)'!M10=0,0,'MontageFinancier(1)'!M10)+IF('MontageFinancier(2)'!M10=0,0,'MontageFinancier(2)'!M10)+IF('MontageFinancier(3)'!M10=0,0,'MontageFinancier(3)'!M10)+IF('MontageFinancier(4)'!M10=0,0,'MontageFinancier(4)'!M10)+IF('MontageFinancier(5)'!M10=0,0,'MontageFinancier(5)'!M10)","v":0},{"$f":"IF('MontageFinancier(1)'!N10=0,0,'MontageFinancier(1)'!N10)+IF('MontageFinancier(2)'!N10=0,0,'MontageFinancier(2)'!N10)+IF('MontageFinancier(3)'!N10=0,0,'MontageFinancier(3)'!N10)+IF('MontageFinancier(4)'!N10=0,0,'MontageFinancier(4)'!N10)+IF('MontageFinancier(5)'!N10=0,0,'MontageFinancier(5)'!N10)","v":0},{"$f":"IF('MontageFinancier(1)'!O10=0,0,'MontageFinancier(1)'!O10)+IF('MontageFinancier(2)'!O10=0,0,'MontageFinancier(2)'!O10)+IF('MontageFinancier(3)'!O10=0,0,'MontageFinancier(3)'!O10)+IF('MontageFinancier(4)'!O10=0,0,'MontageFinancier(4)'!O10)+IF('MontageFinancier(5)'!O10=0,0,'MontageFinancier(5)'!O10)","v":0},{"$f":"IF('MontageFinancier(1)'!P10=0,0,'MontageFinancier(1)'!P10)+IF('MontageFinancier(2)'!P10=0,0,'MontageFinancier(2)'!P10)+IF('MontageFinancier(3)'!P10=0,0,'MontageFinancier(3)'!P10)+IF('MontageFinancier(4)'!P10=0,0,'MontageFinancier(4)'!P10)+IF('MontageFinancier(5)'!P10=0,0,'MontageFinancier(5)'!P10)","v":0},{"$f":"IF('MontageFinancier(1)'!Q10=0,0,'MontageFinancier(1)'!Q10)+IF('MontageFinancier(2)'!Q10=0,0,'MontageFinancier(2)'!Q10)+IF('MontageFinancier(3)'!Q10=0,0,'MontageFinancier(3)'!Q10)+IF('MontageFinancier(4)'!Q10=0,0,'MontageFinancier(4)'!Q10)+IF('MontageFinancier(5)'!Q10=0,0,'MontageFinancier(5)'!Q10)","v":0},{"$f":"IF('MontageFinancier(1)'!R10=0,0,'MontageFinancier(1)'!R10)+IF('MontageFinancier(2)'!R10=0,0,'MontageFinancier(2)'!R10)+IF('MontageFinancier(3)'!R10=0,0,'MontageFinancier(3)'!R10)+IF('MontageFinancier(4)'!R10=0,0,'MontageFinancier(4)'!R10)+IF('MontageFinancier(5)'!R10=0,0,'MontageFinancier(5)'!R10)","v":0},{"$f":"IF('MontageFinancier(1)'!S10=0,0,'MontageFinancier(1)'!S10)+IF('MontageFinancier(2)'!S10=0,0,'MontageFinancier(2)'!S10)+IF('MontageFinancier(3)'!S10=0,0,'MontageFinancier(3)'!S10)+IF('MontageFinancier(4)'!S10=0,0,'MontageFinancier(4)'!S10)+IF('MontageFinancier(5)'!S10=0,0,'MontageFinancier(5)'!S10)","v":0},{"$f":"IF('MontageFinancier(1)'!T10=0,0,'MontageFinancier(1)'!T10)+IF('MontageFinancier(2)'!T10=0,0,'MontageFinancier(2)'!T10)+IF('MontageFinancier(3)'!T10=0,0,'MontageFinancier(3)'!T10)+IF('MontageFinancier(4)'!T10=0,0,'MontageFinancier(4)'!T10)+IF('MontageFinancier(5)'!T10=0,0,'MontageFinancier(5)'!T10)","v":0},{"$f":"IF('MontageFinancier(1)'!U10=0,0,'MontageFinancier(1)'!U10)+IF('MontageFinancier(2)'!U10=0,0,'MontageFinancier(2)'!U10)+IF('MontageFinancier(3)'!U10=0,0,'MontageFinancier(3)'!U10)+IF('MontageFinancier(4)'!U10=0,0,'MontageFinancier(4)'!U10)+IF('MontageFinancier(5)'!U10=0,0,'MontageFinancier(5)'!U10)","v":0},{"$f":"IF('MontageFinancier(1)'!V10=0,0,'MontageFinancier(1)'!V10)+IF('MontageFinancier(2)'!V10=0,0,'MontageFinancier(2)'!V10)+IF('MontageFinancier(3)'!V10=0,0,'MontageFinancier(3)'!V10)+IF('MontageFinancier(4)'!V10=0,0,'MontageFinancier(4)'!V10)+IF('MontageFinancier(5)'!V10=0,0,'MontageFinancier(5)'!V10)","v":0},{"$f":"IF('MontageFinancier(1)'!W10=0,0,'MontageFinancier(1)'!W10)+IF('MontageFinancier(2)'!W10=0,0,'MontageFinancier(2)'!W10)+IF('MontageFinancier(3)'!W10=0,0,'MontageFinancier(3)'!W10)+IF('MontageFinancier(4)'!W10=0,0,'MontageFinancier(4)'!W10)+IF('MontageFinancier(5)'!W10=0,0,'MontageFinancier(5)'!W10)","v":0},{"$f":"IF('MontageFinancier(1)'!X10=0,0,'MontageFinancier(1)'!X10)+IF('MontageFinancier(2)'!X10=0,0,'MontageFinancier(2)'!X10)+IF('MontageFinancier(3)'!X10=0,0,'MontageFinancier(3)'!X10)+IF('MontageFinancier(4)'!X10=0,0,'MontageFinancier(4)'!X10)+IF('MontageFinancier(5)'!X10=0,0,'MontageFinancier(5)'!X10)","v":0},{"$f":"IF('MontageFinancier(1)'!Y10=0,0,'MontageFinancier(1)'!Y10)+IF('MontageFinancier(2)'!Y10=0,0,'MontageFinancier(2)'!Y10)+IF('MontageFinancier(3)'!Y10=0,0,'MontageFinancier(3)'!Y10)+IF('MontageFinancier(4)'!Y10=0,0,'MontageFinancier(4)'!Y10)+IF('MontageFinancier(5)'!Y10=0,0,'MontageFinancier(5)'!Y10)","v":0},{"$f":"IF('MontageFinancier(1)'!Z10=0,0,'MontageFinancier(1)'!Z10)+IF('MontageFinancier(2)'!Z10=0,0,'MontageFinancier(2)'!Z10)+IF('MontageFinancier(3)'!Z10=0,0,'MontageFinancier(3)'!Z10)+IF('MontageFinancier(4)'!Z10=0,0,'MontageFinancier(4)'!Z10)+IF('MontageFinancier(5)'!Z10=0,0,'MontageFinancier(5)'!Z10)","v":0},{"$f":"IF('MontageFinancier(1)'!AA10=0,0,'MontageFinancier(1)'!AA10)+IF('MontageFinancier(2)'!AA10=0,0,'MontageFinancier(2)'!AA10)+IF('MontageFinancier(3)'!AA10=0,0,'MontageFinancier(3)'!AA10)+IF('MontageFinancier(4)'!AA10=0,0,'MontageFinancier(4)'!AA10)+IF('MontageFinancier(5)'!AA10=0,0,'MontageFinancier(5)'!AA10)","v":0},{"$f":"IF('MontageFinancier(1)'!AB10=0,0,'MontageFinancier(1)'!AB10)+IF('MontageFinancier(2)'!AB10=0,0,'MontageFinancier(2)'!AB10)+IF('MontageFinancier(3)'!AB10=0,0,'MontageFinancier(3)'!AB10)+IF('MontageFinancier(4)'!AB10=0,0,'MontageFinancier(4)'!AB10)+IF('MontageFinancier(5)'!AB10=0,0,'MontageFinancier(5)'!AB10)","v":0},{"$f":"IF('MontageFinancier(1)'!AC10=0,0,'MontageFinancier(1)'!AC10)+IF('MontageFinancier(2)'!AC10=0,0,'MontageFinancier(2)'!AC10)+IF('MontageFinancier(3)'!AC10=0,0,'MontageFinancier(3)'!AC10)+IF('MontageFinancier(4)'!AC10=0,0,'MontageFinancier(4)'!AC10)+IF('MontageFinancier(5)'!AC10=0,0,'MontageFinancier(5)'!AC10)","v":0},{"$f":"IF('MontageFinancier(1)'!AD10=0,0,'MontageFinancier(1)'!AD10)+IF('MontageFinancier(2)'!AD10=0,0,'MontageFinancier(2)'!AD10)+IF('MontageFinancier(3)'!AD10=0,0,'MontageFinancier(3)'!AD10)+IF('MontageFinancier(4)'!AD10=0,0,'MontageFinancier(4)'!AD10)+IF('MontageFinancier(5)'!AD10=0,0,'MontageFinancier(5)'!AD10)","v":0},{"$f":"IF('MontageFinancier(1)'!AE10=0,0,'MontageFinancier(1)'!AE10)+IF('MontageFinancier(2)'!AE10=0,0,'MontageFinancier(2)'!AE10)+IF('MontageFinancier(3)'!AE10=0,0,'MontageFinancier(3)'!AE10)+IF('MontageFinancier(4)'!AE10=0,0,'MontageFinancier(4)'!AE10)+IF('MontageFinancier(5)'!AE10=0,0,'MontageFinancier(5)'!AE10)","v":0},{"$f":"IF('MontageFinancier(1)'!AF10=0,0,'MontageFinancier(1)'!AF10)+IF('MontageFinancier(2)'!AF10=0,0,'MontageFinancier(2)'!AF10)+IF('MontageFinancier(3)'!AF10=0,0,'MontageFinancier(3)'!AF10)+IF('MontageFinancier(4)'!AF10=0,0,'MontageFinancier(4)'!AF10)+IF('MontageFinancier(5)'!AF10=0,0,'MontageFinancier(5)'!AF10)","v":0},{"$f":"IF('MontageFinancier(1)'!AG10=0,0,'MontageFinancier(1)'!AG10)+IF('MontageFinancier(2)'!AG10=0,0,'MontageFinancier(2)'!AG10)+IF('MontageFinancier(3)'!AG10=0,0,'MontageFinancier(3)'!AG10)+IF('MontageFinancier(4)'!AG10=0,0,'MontageFinancier(4)'!AG10)+IF('MontageFinancier(5)'!AG10=0,0,'MontageFinancier(5)'!AG10)","v":0},{"$f":"IF('MontageFinancier(1)'!AH10=0,0,'MontageFinancier(1)'!AH10)+IF('MontageFinancier(2)'!AH10=0,0,'MontageFinancier(2)'!AH10)+IF('MontageFinancier(3)'!AH10=0,0,'MontageFinancier(3)'!AH10)+IF('MontageFinancier(4)'!AH10=0,0,'MontageFinancier(4)'!AH10)+IF('MontageFinancier(5)'!AH10=0,0,'MontageFinancier(5)'!AH10)","v":0},{"$f":"IF('MontageFinancier(1)'!AI10=0,0,'MontageFinancier(1)'!AI10)+IF('MontageFinancier(2)'!AI10=0,0,'MontageFinancier(2)'!AI10)+IF('MontageFinancier(3)'!AI10=0,0,'MontageFinancier(3)'!AI10)+IF('MontageFinancier(4)'!AI10=0,0,'MontageFinancier(4)'!AI10)+IF('MontageFinancier(5)'!AI10=0,0,'MontageFinancier(5)'!AI10)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ10=0,0,'MontageFinancier(1)'!AJ10)+IF('MontageFinancier(2)'!AJ10=0,0,'MontageFinancier(2)'!AJ10)+IF('MontageFinancier(3)'!AJ10=0,0,'MontageFinancier(3)'!AJ10)+IF('MontageFinancier(4)'!AJ10=0,0,'MontageFinancier(4)'!AJ10)+IF('MontageFinancier(5)'!AJ10=0,0,'MontageFinancier(5)'!AJ10)","v":0},{"$f":"IF('MontageFinancier(1)'!AK10=0,0,'MontageFinancier(1)'!AK10)+IF('MontageFinancier(2)'!AK10=0,0,'MontageFinancier(2)'!AK10)+IF('MontageFinancier(3)'!AK10=0,0,'MontageFinancier(3)'!AK10)+IF('MontageFinancier(4)'!AK10=0,0,'MontageFinancier(4)'!AK10)+IF('MontageFinancier(5)'!AK10=0,0,'MontageFinancier(5)'!AK10)","v":0},{"$f":"IF('MontageFinancier(1)'!AL10=0,0,'MontageFinancier(1)'!AL10)+IF('MontageFinancier(2)'!AL10=0,0,'MontageFinancier(2)'!AL10)+IF('MontageFinancier(3)'!AL10=0,0,'MontageFinancier(3)'!AL10)+IF('MontageFinancier(4)'!AL10=0,0,'MontageFinancier(4)'!AL10)+IF('MontageFinancier(5)'!AL10=0,0,'MontageFinancier(5)'!AL10)","v":0},{"$f":"IF('MontageFinancier(1)'!AM10=0,0,'MontageFinancier(1)'!AM10)+IF('MontageFinancier(2)'!AM10=0,0,'MontageFinancier(2)'!AM10)+IF('MontageFinancier(3)'!AM10=0,0,'MontageFinancier(3)'!AM10)+IF('MontageFinancier(4)'!AM10=0,0,'MontageFinancier(4)'!AM10)+IF('MontageFinancier(5)'!AM10=0,0,'MontageFinancier(5)'!AM10)","v":0},{"$f":"IF('MontageFinancier(1)'!AN10=0,0,'MontageFinancier(1)'!AN10)+IF('MontageFinancier(2)'!AN10=0,0,'MontageFinancier(2)'!AN10)+IF('MontageFinancier(3)'!AN10=0,0,'MontageFinancier(3)'!AN10)+IF('MontageFinancier(4)'!AN10=0,0,'MontageFinancier(4)'!AN10)+IF('MontageFinancier(5)'!AN10=0,0,'MontageFinancier(5)'!AN10)","v":0},{"$f":"IF('MontageFinancier(1)'!AO10=0,0,'MontageFinancier(1)'!AO10)+IF('MontageFinancier(2)'!AO10=0,0,'MontageFinancier(2)'!AO10)+IF('MontageFinancier(3)'!AO10=0,0,'MontageFinancier(3)'!AO10)+IF('MontageFinancier(4)'!AO10=0,0,'MontageFinancier(4)'!AO10)+IF('MontageFinancier(5)'!AO10=0,0,'MontageFinancier(5)'!AO10)","v":0}]
["Main d'œuvre implantation : préparation du terrain, plantation, pose des protecteurs, achat et pose du paillis",{"$f":"IF('MontageFinancier(1)'!B11=0,0,'MontageFinancier(1)'!B11)+IF('MontageFinancier(2)'!B11=0,0,'MontageFinancier(2)'!B11)+IF('MontageFinancier(3)'!B11=0,0,'MontageFinancier(3)'!B11)+IF('MontageFinancier(4)'!B11=0,0,'MontageFinancier(4)'!B11)+IF('MontageFinancier(5)'!B11=0,0,'MontageFinancier(5)'!B11)","v":0},{"$f":"IF('MontageFinancier(1)'!C11=0,0,'MontageFinancier(1)'!C11)+IF('MontageFinancier(2)'!C11=0,0,'MontageFinancier(2)'!C11)+IF('MontageFinancier(3)'!C11=0,0,'MontageFinancier(3)'!C11)+IF('MontageFinancier(4)'!C11=0,0,'MontageFinancier(4)'!C11)+IF('MontageFinancier(5)'!C11=0,0,'MontageFinancier(5)'!C11)","v":0},{"$f":"IF('MontageFinancier(1)'!D11=0,0,'MontageFinancier(1)'!D11)+IF('MontageFinancier(2)'!D11=0,0,'MontageFinancier(2)'!D11)+IF('MontageFinancier(3)'!D11=0,0,'MontageFinancier(3)'!D11)+IF('MontageFinancier(4)'!D11=0,0,'MontageFinancier(4)'!D11)+IF('MontageFinancier(5)'!D11=0,0,'MontageFinancier(5)'!D11)","v":0},{"$f":"IF('MontageFinancier(1)'!E11=0,0,'MontageFinancier(1)'!E11)+IF('MontageFinancier(2)'!E11=0,0,'MontageFinancier(2)'!E11)+IF('MontageFinancier(3)'!E11=0,0,'MontageFinancier(3)'!E11)+IF('MontageFinancier(4)'!E11=0,0,'MontageFinancier(4)'!E11)+IF('MontageFinancier(5)'!E11=0,0,'MontageFinancier(5)'!E11)","v":0},{"$f":"IF('MontageFinancier(1)'!F11=0,0,'MontageFinancier(1)'!F11)+IF('MontageFinancier(2)'!F11=0,0,'MontageFinancier(2)'!F11)+IF('MontageFinancier(3)'!F11=0,0,'MontageFinancier(3)'!F11)+IF('MontageFinancier(4)'!F11=0,0,'MontageFinancier(4)'!F11)+IF('MontageFinancier(5)'!F11=0,0,'MontageFinancier(5)'!F11)","v":0},{"$f":"IF('MontageFinancier(1)'!G11=0,0,'MontageFinancier(1)'!G11)+IF('MontageFinancier(2)'!G11=0,0,'MontageFinancier(2)'!G11)+IF('MontageFinancier(3)'!G11=0,0,'MontageFinancier(3)'!G11)+IF('MontageFinancier(4)'!G11=0,0,'MontageFinancier(4)'!G11)+IF('MontageFinancier(5)'!G11=0,0,'MontageFinancier(5)'!G11)","v":0},{"$f":"IF('MontageFinancier(1)'!H11=0,0,'MontageFinancier(1)'!H11)+IF('MontageFinancier(2)'!H11=0,0,'MontageFinancier(2)'!H11)+IF('MontageFinancier(3)'!H11=0,0,'MontageFinancier(3)'!H11)+IF('MontageFinancier(4)'!H11=0,0,'MontageFinancier(4)'!H11)+IF('MontageFinancier(5)'!H11=0,0,'MontageFinancier(5)'!H11)","v":0},{"$f":"IF('MontageFinancier(1)'!I11=0,0,'MontageFinancier(1)'!I11)+IF('MontageFinancier(2)'!I11=0,0,'MontageFinancier(2)'!I11)+IF('MontageFinancier(3)'!I11=0,0,'MontageFinancier(3)'!I11)+IF('MontageFinancier(4)'!I11=0,0,'MontageFinancier(4)'!I11)+IF('MontageFinancier(5)'!I11=0,0,'MontageFinancier(5)'!I11)","v":0},{"$f":"IF('MontageFinancier(1)'!J11=0,0,'MontageFinancier(1)'!J11)+IF('MontageFinancier(2)'!J11=0,0,'MontageFinancier(2)'!J11)+IF('MontageFinancier(3)'!J11=0,0,'MontageFinancier(3)'!J11)+IF('MontageFinancier(4)'!J11=0,0,'MontageFinancier(4)'!J11)+IF('MontageFinancier(5)'!J11=0,0,'MontageFinancier(5)'!J11)","v":0},{"$f":"IF('MontageFinancier(1)'!K11=0,0,'MontageFinancier(1)'!K11)+IF('MontageFinancier(2)'!K11=0,0,'MontageFinancier(2)'!K11)+IF('MontageFinancier(3)'!K11=0,0,'MontageFinancier(3)'!K11)+IF('MontageFinancier(4)'!K11=0,0,'MontageFinancier(4)'!K11)+IF('MontageFinancier(5)'!K11=0,0,'MontageFinancier(5)'!K11)","v":0},{"$f":"IF('MontageFinancier(1)'!L11=0,0,'MontageFinancier(1)'!L11)+IF('MontageFinancier(2)'!L11=0,0,'MontageFinancier(2)'!L11)+IF('MontageFinancier(3)'!L11=0,0,'MontageFinancier(3)'!L11)+IF('MontageFinancier(4)'!L11=0,0,'MontageFinancier(4)'!L11)+IF('MontageFinancier(5)'!L11=0,0,'MontageFinancier(5)'!L11)","v":0},{"$f":"IF('MontageFinancier(1)'!M11=0,0,'MontageFinancier(1)'!M11)+IF('MontageFinancier(2)'!M11=0,0,'MontageFinancier(2)'!M11)+IF('MontageFinancier(3)'!M11=0,0,'MontageFinancier(3)'!M11)+IF('MontageFinancier(4)'!M11=0,0,'MontageFinancier(4)'!M11)+IF('MontageFinancier(5)'!M11=0,0,'MontageFinancier(5)'!M11)","v":0},{"$f":"IF('MontageFinancier(1)'!N11=0,0,'MontageFinancier(1)'!N11)+IF('MontageFinancier(2)'!N11=0,0,'MontageFinancier(2)'!N11)+IF('MontageFinancier(3)'!N11=0,0,'MontageFinancier(3)'!N11)+IF('MontageFinancier(4)'!N11=0,0,'MontageFinancier(4)'!N11)+IF('MontageFinancier(5)'!N11=0,0,'MontageFinancier(5)'!N11)","v":0},{"$f":"IF('MontageFinancier(1)'!O11=0,0,'MontageFinancier(1)'!O11)+IF('MontageFinancier(2)'!O11=0,0,'MontageFinancier(2)'!O11)+IF('MontageFinancier(3)'!O11=0,0,'MontageFinancier(3)'!O11)+IF('MontageFinancier(4)'!O11=0,0,'MontageFinancier(4)'!O11)+IF('MontageFinancier(5)'!O11=0,0,'MontageFinancier(5)'!O11)","v":0},{"$f":"IF('MontageFinancier(1)'!P11=0,0,'MontageFinancier(1)'!P11)+IF('MontageFinancier(2)'!P11=0,0,'MontageFinancier(2)'!P11)+IF('MontageFinancier(3)'!P11=0,0,'MontageFinancier(3)'!P11)+IF('MontageFinancier(4)'!P11=0,0,'MontageFinancier(4)'!P11)+IF('MontageFinancier(5)'!P11=0,0,'MontageFinancier(5)'!P11)","v":0},{"$f":"IF('MontageFinancier(1)'!Q11=0,0,'MontageFinancier(1)'!Q11)+IF('MontageFinancier(2)'!Q11=0,0,'MontageFinancier(2)'!Q11)+IF('MontageFinancier(3)'!Q11=0,0,'MontageFinancier(3)'!Q11)+IF('MontageFinancier(4)'!Q11=0,0,'MontageFinancier(4)'!Q11)+IF('MontageFinancier(5)'!Q11=0,0,'MontageFinancier(5)'!Q11)","v":0},{"$f":"IF('MontageFinancier(1)'!R11=0,0,'MontageFinancier(1)'!R11)+IF('MontageFinancier(2)'!R11=0,0,'MontageFinancier(2)'!R11)+IF('MontageFinancier(3)'!R11=0,0,'MontageFinancier(3)'!R11)+IF('MontageFinancier(4)'!R11=0,0,'MontageFinancier(4)'!R11)+IF('MontageFinancier(5)'!R11=0,0,'MontageFinancier(5)'!R11)","v":0},{"$f":"IF('MontageFinancier(1)'!S11=0,0,'MontageFinancier(1)'!S11)+IF('MontageFinancier(2)'!S11=0,0,'MontageFinancier(2)'!S11)+IF('MontageFinancier(3)'!S11=0,0,'MontageFinancier(3)'!S11)+IF('MontageFinancier(4)'!S11=0,0,'MontageFinancier(4)'!S11)+IF('MontageFinancier(5)'!S11=0,0,'MontageFinancier(5)'!S11)","v":0},{"$f":"IF('MontageFinancier(1)'!T11=0,0,'MontageFinancier(1)'!T11)+IF('MontageFinancier(2)'!T11=0,0,'MontageFinancier(2)'!T11)+IF('MontageFinancier(3)'!T11=0,0,'MontageFinancier(3)'!T11)+IF('MontageFinancier(4)'!T11=0,0,'MontageFinancier(4)'!T11)+IF('MontageFinancier(5)'!T11=0,0,'MontageFinancier(5)'!T11)","v":0},{"$f":"IF('MontageFinancier(1)'!U11=0,0,'MontageFinancier(1)'!U11)+IF('MontageFinancier(2)'!U11=0,0,'MontageFinancier(2)'!U11)+IF('MontageFinancier(3)'!U11=0,0,'MontageFinancier(3)'!U11)+IF('MontageFinancier(4)'!U11=0,0,'MontageFinancier(4)'!U11)+IF('MontageFinancier(5)'!U11=0,0,'MontageFinancier(5)'!U11)","v":0},{"$f":"IF('MontageFinancier(1)'!V11=0,0,'MontageFinancier(1)'!V11)+IF('MontageFinancier(2)'!V11=0,0,'MontageFinancier(2)'!V11)+IF('MontageFinancier(3)'!V11=0,0,'MontageFinancier(3)'!V11)+IF('MontageFinancier(4)'!V11=0,0,'MontageFinancier(4)'!V11)+IF('MontageFinancier(5)'!V11=0,0,'MontageFinancier(5)'!V11)","v":0},{"$f":"IF('MontageFinancier(1)'!W11=0,0,'MontageFinancier(1)'!W11)+IF('MontageFinancier(2)'!W11=0,0,'MontageFinancier(2)'!W11)+IF('MontageFinancier(3)'!W11=0,0,'MontageFinancier(3)'!W11)+IF('MontageFinancier(4)'!W11=0,0,'MontageFinancier(4)'!W11)+IF('MontageFinancier(5)'!W11=0,0,'MontageFinancier(5)'!W11)","v":0},{"$f":"IF('MontageFinancier(1)'!X11=0,0,'MontageFinancier(1)'!X11)+IF('MontageFinancier(2)'!X11=0,0,'MontageFinancier(2)'!X11)+IF('MontageFinancier(3)'!X11=0,0,'MontageFinancier(3)'!X11)+IF('MontageFinancier(4)'!X11=0,0,'MontageFinancier(4)'!X11)+IF('MontageFinancier(5)'!X11=0,0,'MontageFinancier(5)'!X11)","v":0},{"$f":"IF('MontageFinancier(1)'!Y11=0,0,'MontageFinancier(1)'!Y11)+IF('MontageFinancier(2)'!Y11=0,0,'MontageFinancier(2)'!Y11)+IF('MontageFinancier(3)'!Y11=0,0,'MontageFinancier(3)'!Y11)+IF('MontageFinancier(4)'!Y11=0,0,'MontageFinancier(4)'!Y11)+IF('MontageFinancier(5)'!Y11=0,0,'MontageFinancier(5)'!Y11)","v":0},{"$f":"IF('MontageFinancier(1)'!Z11=0,0,'MontageFinancier(1)'!Z11)+IF('MontageFinancier(2)'!Z11=0,0,'MontageFinancier(2)'!Z11)+IF('MontageFinancier(3)'!Z11=0,0,'MontageFinancier(3)'!Z11)+IF('MontageFinancier(4)'!Z11=0,0,'MontageFinancier(4)'!Z11)+IF('MontageFinancier(5)'!Z11=0,0,'MontageFinancier(5)'!Z11)","v":0},{"$f":"IF('MontageFinancier(1)'!AA11=0,0,'MontageFinancier(1)'!AA11)+IF('MontageFinancier(2)'!AA11=0,0,'MontageFinancier(2)'!AA11)+IF('MontageFinancier(3)'!AA11=0,0,'MontageFinancier(3)'!AA11)+IF('MontageFinancier(4)'!AA11=0,0,'MontageFinancier(4)'!AA11)+IF('MontageFinancier(5)'!AA11=0,0,'MontageFinancier(5)'!AA11)","v":0},{"$f":"IF('MontageFinancier(1)'!AB11=0,0,'MontageFinancier(1)'!AB11)+IF('MontageFinancier(2)'!AB11=0,0,'MontageFinancier(2)'!AB11)+IF('MontageFinancier(3)'!AB11=0,0,'MontageFinancier(3)'!AB11)+IF('MontageFinancier(4)'!AB11=0,0,'MontageFinancier(4)'!AB11)+IF('MontageFinancier(5)'!AB11=0,0,'MontageFinancier(5)'!AB11)","v":0},{"$f":"IF('MontageFinancier(1)'!AC11=0,0,'MontageFinancier(1)'!AC11)+IF('MontageFinancier(2)'!AC11=0,0,'MontageFinancier(2)'!AC11)+IF('MontageFinancier(3)'!AC11=0,0,'MontageFinancier(3)'!AC11)+IF('MontageFinancier(4)'!AC11=0,0,'MontageFinancier(4)'!AC11)+IF('MontageFinancier(5)'!AC11=0,0,'MontageFinancier(5)'!AC11)","v":0},{"$f":"IF('MontageFinancier(1)'!AD11=0,0,'MontageFinancier(1)'!AD11)+IF('MontageFinancier(2)'!AD11=0,0,'MontageFinancier(2)'!AD11)+IF('MontageFinancier(3)'!AD11=0,0,'MontageFinancier(3)'!AD11)+IF('MontageFinancier(4)'!AD11=0,0,'MontageFinancier(4)'!AD11)+IF('MontageFinancier(5)'!AD11=0,0,'MontageFinancier(5)'!AD11)","v":0},{"$f":"IF('MontageFinancier(1)'!AE11=0,0,'MontageFinancier(1)'!AE11)+IF('MontageFinancier(2)'!AE11=0,0,'MontageFinancier(2)'!AE11)+IF('MontageFinancier(3)'!AE11=0,0,'MontageFinancier(3)'!AE11)+IF('MontageFinancier(4)'!AE11=0,0,'MontageFinancier(4)'!AE11)+IF('MontageFinancier(5)'!AE11=0,0,'MontageFinancier(5)'!AE11)","v":0},{"$f":"IF('MontageFinancier(1)'!AF11=0,0,'MontageFinancier(1)'!AF11)+IF('MontageFinancier(2)'!AF11=0,0,'MontageFinancier(2)'!AF11)+IF('MontageFinancier(3)'!AF11=0,0,'MontageFinancier(3)'!AF11)+IF('MontageFinancier(4)'!AF11=0,0,'MontageFinancier(4)'!AF11)+IF('MontageFinancier(5)'!AF11=0,0,'MontageFinancier(5)'!AF11)","v":0},{"$f":"IF('MontageFinancier(1)'!AG11=0,0,'MontageFinancier(1)'!AG11)+IF('MontageFinancier(2)'!AG11=0,0,'MontageFinancier(2)'!AG11)+IF('MontageFinancier(3)'!AG11=0,0,'MontageFinancier(3)'!AG11)+IF('MontageFinancier(4)'!AG11=0,0,'MontageFinancier(4)'!AG11)+IF('MontageFinancier(5)'!AG11=0,0,'MontageFinancier(5)'!AG11)","v":0},{"$f":"IF('MontageFinancier(1)'!AH11=0,0,'MontageFinancier(1)'!AH11)+IF('MontageFinancier(2)'!AH11=0,0,'MontageFinancier(2)'!AH11)+IF('MontageFinancier(3)'!AH11=0,0,'MontageFinancier(3)'!AH11)+IF('MontageFinancier(4)'!AH11=0,0,'MontageFinancier(4)'!AH11)+IF('MontageFinancier(5)'!AH11=0,0,'MontageFinancier(5)'!AH11)","v":0},{"$f":"IF('MontageFinancier(1)'!AI11=0,0,'MontageFinancier(1)'!AI11)+IF('MontageFinancier(2)'!AI11=0,0,'MontageFinancier(2)'!AI11)+IF('MontageFinancier(3)'!AI11=0,0,'MontageFinancier(3)'!AI11)+IF('MontageFinancier(4)'!AI11=0,0,'MontageFinancier(4)'!AI11)+IF('MontageFinancier(5)'!AI11=0,0,'MontageFinancier(5)'!AI11)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ11=0,0,'MontageFinancier(1)'!AJ11)+IF('MontageFinancier(2)'!AJ11=0,0,'MontageFinancier(2)'!AJ11)+IF('MontageFinancier(3)'!AJ11=0,0,'MontageFinancier(3)'!AJ11)+IF('MontageFinancier(4)'!AJ11=0,0,'MontageFinancier(4)'!AJ11)+IF('MontageFinancier(5)'!AJ11=0,0,'MontageFinancier(5)'!AJ11)","v":0},{"$f":"IF('MontageFinancier(1)'!AK11=0,0,'MontageFinancier(1)'!AK11)+IF('MontageFinancier(2)'!AK11=0,0,'MontageFinancier(2)'!AK11)+IF('MontageFinancier(3)'!AK11=0,0,'MontageFinancier(3)'!AK11)+IF('MontageFinancier(4)'!AK11=0,0,'MontageFinancier(4)'!AK11)+IF('MontageFinancier(5)'!AK11=0,0,'MontageFinancier(5)'!AK11)","v":0},{"$f":"IF('MontageFinancier(1)'!AL11=0,0,'MontageFinancier(1)'!AL11)+IF('MontageFinancier(2)'!AL11=0,0,'MontageFinancier(2)'!AL11)+IF('MontageFinancier(3)'!AL11=0,0,'MontageFinancier(3)'!AL11)+IF('MontageFinancier(4)'!AL11=0,0,'MontageFinancier(4)'!AL11)+IF('MontageFinancier(5)'!AL11=0,0,'MontageFinancier(5)'!AL11)","v":0},{"$f":"IF('MontageFinancier(1)'!AM11=0,0,'MontageFinancier(1)'!AM11)+IF('MontageFinancier(2)'!AM11=0,0,'MontageFinancier(2)'!AM11)+IF('MontageFinancier(3)'!AM11=0,0,'MontageFinancier(3)'!AM11)+IF('MontageFinancier(4)'!AM11=0,0,'MontageFinancier(4)'!AM11)+IF('MontageFinancier(5)'!AM11=0,0,'MontageFinancier(5)'!AM11)","v":0},{"$f":"IF('MontageFinancier(1)'!AN11=0,0,'MontageFinancier(1)'!AN11)+IF('MontageFinancier(2)'!AN11=0,0,'MontageFinancier(2)'!AN11)+IF('MontageFinancier(3)'!AN11=0,0,'MontageFinancier(3)'!AN11)+IF('MontageFinancier(4)'!AN11=0,0,'MontageFinancier(4)'!AN11)+IF('MontageFinancier(5)'!AN11=0,0,'MontageFinancier(5)'!AN11)","v":0},{"$f":"IF('MontageFinancier(1)'!AO11=0,0,'MontageFinancier(1)'!AO11)+IF('MontageFinancier(2)'!AO11=0,0,'MontageFinancier(2)'!AO11)+IF('MontageFinancier(3)'!AO11=0,0,'MontageFinancier(3)'!AO11)+IF('MontageFinancier(4)'!AO11=0,0,'MontageFinancier(4)'!AO11)+IF('MontageFinancier(5)'!AO11=0,0,'MontageFinancier(5)'!AO11)","v":0}]
["Main d'œuvre ensemencement",{"$f":"IF('MontageFinancier(1)'!B12=0,0,'MontageFinancier(1)'!B12)+IF('MontageFinancier(2)'!B12=0,0,'MontageFinancier(2)'!B12)+IF('MontageFinancier(3)'!B12=0,0,'MontageFinancier(3)'!B12)+IF('MontageFinancier(4)'!B12=0,0,'MontageFinancier(4)'!B12)+IF('MontageFinancier(5)'!B12=0,0,'MontageFinancier(5)'!B12)","v":0},{"$f":"IF('MontageFinancier(1)'!C12=0,0,'MontageFinancier(1)'!C12)+IF('MontageFinancier(2)'!C12=0,0,'MontageFinancier(2)'!C12)+IF('MontageFinancier(3)'!C12=0,0,'MontageFinancier(3)'!C12)+IF('MontageFinancier(4)'!C12=0,0,'MontageFinancier(4)'!C12)+IF('MontageFinancier(5)'!C12=0,0,'MontageFinancier(5)'!C12)","v":0},{"$f":"IF('MontageFinancier(1)'!D12=0,0,'MontageFinancier(1)'!D12)+IF('MontageFinancier(2)'!D12=0,0,'MontageFinancier(2)'!D12)+IF('MontageFinancier(3)'!D12=0,0,'MontageFinancier(3)'!D12)+IF('MontageFinancier(4)'!D12=0,0,'MontageFinancier(4)'!D12)+IF('MontageFinancier(5)'!D12=0,0,'MontageFinancier(5)'!D12)","v":0},{"$f":"IF('MontageFinancier(1)'!E12=0,0,'MontageFinancier(1)'!E12)+IF('MontageFinancier(2)'!E12=0,0,'MontageFinancier(2)'!E12)+IF('MontageFinancier(3)'!E12=0,0,'MontageFinancier(3)'!E12)+IF('MontageFinancier(4)'!E12=0,0,'MontageFinancier(4)'!E12)+IF('MontageFinancier(5)'!E12=0,0,'MontageFinancier(5)'!E12)","v":0},{"$f":"IF('MontageFinancier(1)'!F12=0,0,'MontageFinancier(1)'!F12)+IF('MontageFinancier(2)'!F12=0,0,'MontageFinancier(2)'!F12)+IF('MontageFinancier(3)'!F12=0,0,'MontageFinancier(3)'!F12)+IF('MontageFinancier(4)'!F12=0,0,'MontageFinancier(4)'!F12)+IF('MontageFinancier(5)'!F12=0,0,'MontageFinancier(5)'!F12)","v":0},{"$f":"IF('MontageFinancier(1)'!G12=0,0,'MontageFinancier(1)'!G12)+IF('MontageFinancier(2)'!G12=0,0,'MontageFinancier(2)'!G12)+IF('MontageFinancier(3)'!G12=0,0,'MontageFinancier(3)'!G12)+IF('MontageFinancier(4)'!G12=0,0,'MontageFinancier(4)'!G12)+IF('MontageFinancier(5)'!G12=0,0,'MontageFinancier(5)'!G12)","v":0},{"$f":"IF('MontageFinancier(1)'!H12=0,0,'MontageFinancier(1)'!H12)+IF('MontageFinancier(2)'!H12=0,0,'MontageFinancier(2)'!H12)+IF('MontageFinancier(3)'!H12=0,0,'MontageFinancier(3)'!H12)+IF('MontageFinancier(4)'!H12=0,0,'MontageFinancier(4)'!H12)+IF('MontageFinancier(5)'!H12=0,0,'MontageFinancier(5)'!H12)","v":0},{"$f":"IF('MontageFinancier(1)'!I12=0,0,'MontageFinancier(1)'!I12)+IF('MontageFinancier(2)'!I12=0,0,'MontageFinancier(2)'!I12)+IF('MontageFinancier(3)'!I12=0,0,'MontageFinancier(3)'!I12)+IF('MontageFinancier(4)'!I12=0,0,'MontageFinancier(4)'!I12)+IF('MontageFinancier(5)'!I12=0,0,'MontageFinancier(5)'!I12)","v":0},{"$f":"IF('MontageFinancier(1)'!J12=0,0,'MontageFinancier(1)'!J12)+IF('MontageFinancier(2)'!J12=0,0,'MontageFinancier(2)'!J12)+IF('MontageFinancier(3)'!J12=0,0,'MontageFinancier(3)'!J12)+IF('MontageFinancier(4)'!J12=0,0,'MontageFinancier(4)'!J12)+IF('MontageFinancier(5)'!J12=0,0,'MontageFinancier(5)'!J12)","v":0},{"$f":"IF('MontageFinancier(1)'!K12=0,0,'MontageFinancier(1)'!K12)+IF('MontageFinancier(2)'!K12=0,0,'MontageFinancier(2)'!K12)+IF('MontageFinancier(3)'!K12=0,0,'MontageFinancier(3)'!K12)+IF('MontageFinancier(4)'!K12=0,0,'MontageFinancier(4)'!K12)+IF('MontageFinancier(5)'!K12=0,0,'MontageFinancier(5)'!K12)","v":0},{"$f":"IF('MontageFinancier(1)'!L12=0,0,'MontageFinancier(1)'!L12)+IF('MontageFinancier(2)'!L12=0,0,'MontageFinancier(2)'!L12)+IF('MontageFinancier(3)'!L12=0,0,'MontageFinancier(3)'!L12)+IF('MontageFinancier(4)'!L12=0,0,'MontageFinancier(4)'!L12)+IF('MontageFinancier(5)'!L12=0,0,'MontageFinancier(5)'!L12)","v":0},{"$f":"IF('MontageFinancier(1)'!M12=0,0,'MontageFinancier(1)'!M12)+IF('MontageFinancier(2)'!M12=0,0,'MontageFinancier(2)'!M12)+IF('MontageFinancier(3)'!M12=0,0,'MontageFinancier(3)'!M12)+IF('MontageFinancier(4)'!M12=0,0,'MontageFinancier(4)'!M12)+IF('MontageFinancier(5)'!M12=0,0,'MontageFinancier(5)'!M12)","v":0},{"$f":"IF('MontageFinancier(1)'!N12=0,0,'MontageFinancier(1)'!N12)+IF('MontageFinancier(2)'!N12=0,0,'MontageFinancier(2)'!N12)+IF('MontageFinancier(3)'!N12=0,0,'MontageFinancier(3)'!N12)+IF('MontageFinancier(4)'!N12=0,0,'MontageFinancier(4)'!N12)+IF('MontageFinancier(5)'!N12=0,0,'MontageFinancier(5)'!N12)","v":0},{"$f":"IF('MontageFinancier(1)'!O12=0,0,'MontageFinancier(1)'!O12)+IF('MontageFinancier(2)'!O12=0,0,'MontageFinancier(2)'!O12)+IF('MontageFinancier(3)'!O12=0,0,'MontageFinancier(3)'!O12)+IF('MontageFinancier(4)'!O12=0,0,'MontageFinancier(4)'!O12)+IF('MontageFinancier(5)'!O12=0,0,'MontageFinancier(5)'!O12)","v":0},{"$f":"IF('MontageFinancier(1)'!P12=0,0,'MontageFinancier(1)'!P12)+IF('MontageFinancier(2)'!P12=0,0,'MontageFinancier(2)'!P12)+IF('MontageFinancier(3)'!P12=0,0,'MontageFinancier(3)'!P12)+IF('MontageFinancier(4)'!P12=0,0,'MontageFinancier(4)'!P12)+IF('MontageFinancier(5)'!P12=0,0,'MontageFinancier(5)'!P12)","v":0},{"$f":"IF('MontageFinancier(1)'!Q12=0,0,'MontageFinancier(1)'!Q12)+IF('MontageFinancier(2)'!Q12=0,0,'MontageFinancier(2)'!Q12)+IF('MontageFinancier(3)'!Q12=0,0,'MontageFinancier(3)'!Q12)+IF('MontageFinancier(4)'!Q12=0,0,'MontageFinancier(4)'!Q12)+IF('MontageFinancier(5)'!Q12=0,0,'MontageFinancier(5)'!Q12)","v":0},{"$f":"IF('MontageFinancier(1)'!R12=0,0,'MontageFinancier(1)'!R12)+IF('MontageFinancier(2)'!R12=0,0,'MontageFinancier(2)'!R12)+IF('MontageFinancier(3)'!R12=0,0,'MontageFinancier(3)'!R12)+IF('MontageFinancier(4)'!R12=0,0,'MontageFinancier(4)'!R12)+IF('MontageFinancier(5)'!R12=0,0,'MontageFinancier(5)'!R12)","v":0},{"$f":"IF('MontageFinancier(1)'!S12=0,0,'MontageFinancier(1)'!S12)+IF('MontageFinancier(2)'!S12=0,0,'MontageFinancier(2)'!S12)+IF('MontageFinancier(3)'!S12=0,0,'MontageFinancier(3)'!S12)+IF('MontageFinancier(4)'!S12=0,0,'MontageFinancier(4)'!S12)+IF('MontageFinancier(5)'!S12=0,0,'MontageFinancier(5)'!S12)","v":0},{"$f":"IF('MontageFinancier(1)'!T12=0,0,'MontageFinancier(1)'!T12)+IF('MontageFinancier(2)'!T12=0,0,'MontageFinancier(2)'!T12)+IF('MontageFinancier(3)'!T12=0,0,'MontageFinancier(3)'!T12)+IF('MontageFinancier(4)'!T12=0,0,'MontageFinancier(4)'!T12)+IF('MontageFinancier(5)'!T12=0,0,'MontageFinancier(5)'!T12)","v":0},{"$f":"IF('MontageFinancier(1)'!U12=0,0,'MontageFinancier(1)'!U12)+IF('MontageFinancier(2)'!U12=0,0,'MontageFinancier(2)'!U12)+IF('MontageFinancier(3)'!U12=0,0,'MontageFinancier(3)'!U12)+IF('MontageFinancier(4)'!U12=0,0,'MontageFinancier(4)'!U12)+IF('MontageFinancier(5)'!U12=0,0,'MontageFinancier(5)'!U12)","v":0},{"$f":"IF('MontageFinancier(1)'!V12=0,0,'MontageFinancier(1)'!V12)+IF('MontageFinancier(2)'!V12=0,0,'MontageFinancier(2)'!V12)+IF('MontageFinancier(3)'!V12=0,0,'MontageFinancier(3)'!V12)+IF('MontageFinancier(4)'!V12=0,0,'MontageFinancier(4)'!V12)+IF('MontageFinancier(5)'!V12=0,0,'MontageFinancier(5)'!V12)","v":0},{"$f":"IF('MontageFinancier(1)'!W12=0,0,'MontageFinancier(1)'!W12)+IF('MontageFinancier(2)'!W12=0,0,'MontageFinancier(2)'!W12)+IF('MontageFinancier(3)'!W12=0,0,'MontageFinancier(3)'!W12)+IF('MontageFinancier(4)'!W12=0,0,'MontageFinancier(4)'!W12)+IF('MontageFinancier(5)'!W12=0,0,'MontageFinancier(5)'!W12)","v":0},{"$f":"IF('MontageFinancier(1)'!X12=0,0,'MontageFinancier(1)'!X12)+IF('MontageFinancier(2)'!X12=0,0,'MontageFinancier(2)'!X12)+IF('MontageFinancier(3)'!X12=0,0,'MontageFinancier(3)'!X12)+IF('MontageFinancier(4)'!X12=0,0,'MontageFinancier(4)'!X12)+IF('MontageFinancier(5)'!X12=0,0,'MontageFinancier(5)'!X12)","v":0},{"$f":"IF('MontageFinancier(1)'!Y12=0,0,'MontageFinancier(1)'!Y12)+IF('MontageFinancier(2)'!Y12=0,0,'MontageFinancier(2)'!Y12)+IF('MontageFinancier(3)'!Y12=0,0,'MontageFinancier(3)'!Y12)+IF('MontageFinancier(4)'!Y12=0,0,'MontageFinancier(4)'!Y12)+IF('MontageFinancier(5)'!Y12=0,0,'MontageFinancier(5)'!Y12)","v":0},{"$f":"IF('MontageFinancier(1)'!Z12=0,0,'MontageFinancier(1)'!Z12)+IF('MontageFinancier(2)'!Z12=0,0,'MontageFinancier(2)'!Z12)+IF('MontageFinancier(3)'!Z12=0,0,'MontageFinancier(3)'!Z12)+IF('MontageFinancier(4)'!Z12=0,0,'MontageFinancier(4)'!Z12)+IF('MontageFinancier(5)'!Z12=0,0,'MontageFinancier(5)'!Z12)","v":0},{"$f":"IF('MontageFinancier(1)'!AA12=0,0,'MontageFinancier(1)'!AA12)+IF('MontageFinancier(2)'!AA12=0,0,'MontageFinancier(2)'!AA12)+IF('MontageFinancier(3)'!AA12=0,0,'MontageFinancier(3)'!AA12)+IF('MontageFinancier(4)'!AA12=0,0,'MontageFinancier(4)'!AA12)+IF('MontageFinancier(5)'!AA12=0,0,'MontageFinancier(5)'!AA12)","v":0},{"$f":"IF('MontageFinancier(1)'!AB12=0,0,'MontageFinancier(1)'!AB12)+IF('MontageFinancier(2)'!AB12=0,0,'MontageFinancier(2)'!AB12)+IF('MontageFinancier(3)'!AB12=0,0,'MontageFinancier(3)'!AB12)+IF('MontageFinancier(4)'!AB12=0,0,'MontageFinancier(4)'!AB12)+IF('MontageFinancier(5)'!AB12=0,0,'MontageFinancier(5)'!AB12)","v":0},{"$f":"IF('MontageFinancier(1)'!AC12=0,0,'MontageFinancier(1)'!AC12)+IF('MontageFinancier(2)'!AC12=0,0,'MontageFinancier(2)'!AC12)+IF('MontageFinancier(3)'!AC12=0,0,'MontageFinancier(3)'!AC12)+IF('MontageFinancier(4)'!AC12=0,0,'MontageFinancier(4)'!AC12)+IF('MontageFinancier(5)'!AC12=0,0,'MontageFinancier(5)'!AC12)","v":0},{"$f":"IF('MontageFinancier(1)'!AD12=0,0,'MontageFinancier(1)'!AD12)+IF('MontageFinancier(2)'!AD12=0,0,'MontageFinancier(2)'!AD12)+IF('MontageFinancier(3)'!AD12=0,0,'MontageFinancier(3)'!AD12)+IF('MontageFinancier(4)'!AD12=0,0,'MontageFinancier(4)'!AD12)+IF('MontageFinancier(5)'!AD12=0,0,'MontageFinancier(5)'!AD12)","v":0},{"$f":"IF('MontageFinancier(1)'!AE12=0,0,'MontageFinancier(1)'!AE12)+IF('MontageFinancier(2)'!AE12=0,0,'MontageFinancier(2)'!AE12)+IF('MontageFinancier(3)'!AE12=0,0,'MontageFinancier(3)'!AE12)+IF('MontageFinancier(4)'!AE12=0,0,'MontageFinancier(4)'!AE12)+IF('MontageFinancier(5)'!AE12=0,0,'MontageFinancier(5)'!AE12)","v":0},{"$f":"IF('MontageFinancier(1)'!AF12=0,0,'MontageFinancier(1)'!AF12)+IF('MontageFinancier(2)'!AF12=0,0,'MontageFinancier(2)'!AF12)+IF('MontageFinancier(3)'!AF12=0,0,'MontageFinancier(3)'!AF12)+IF('MontageFinancier(4)'!AF12=0,0,'MontageFinancier(4)'!AF12)+IF('MontageFinancier(5)'!AF12=0,0,'MontageFinancier(5)'!AF12)","v":0},{"$f":"IF('MontageFinancier(1)'!AG12=0,0,'MontageFinancier(1)'!AG12)+IF('MontageFinancier(2)'!AG12=0,0,'MontageFinancier(2)'!AG12)+IF('MontageFinancier(3)'!AG12=0,0,'MontageFinancier(3)'!AG12)+IF('MontageFinancier(4)'!AG12=0,0,'MontageFinancier(4)'!AG12)+IF('MontageFinancier(5)'!AG12=0,0,'MontageFinancier(5)'!AG12)","v":0},{"$f":"IF('MontageFinancier(1)'!AH12=0,0,'MontageFinancier(1)'!AH12)+IF('MontageFinancier(2)'!AH12=0,0,'MontageFinancier(2)'!AH12)+IF('MontageFinancier(3)'!AH12=0,0,'MontageFinancier(3)'!AH12)+IF('MontageFinancier(4)'!AH12=0,0,'MontageFinancier(4)'!AH12)+IF('MontageFinancier(5)'!AH12=0,0,'MontageFinancier(5)'!AH12)","v":0},{"$f":"IF('MontageFinancier(1)'!AI12=0,0,'MontageFinancier(1)'!AI12)+IF('MontageFinancier(2)'!AI12=0,0,'MontageFinancier(2)'!AI12)+IF('MontageFinancier(3)'!AI12=0,0,'MontageFinancier(3)'!AI12)+IF('MontageFinancier(4)'!AI12=0,0,'MontageFinancier(4)'!AI12)+IF('MontageFinancier(5)'!AI12=0,0,'MontageFinancier(5)'!AI12)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ12=0,0,'MontageFinancier(1)'!AJ12)+IF('MontageFinancier(2)'!AJ12=0,0,'MontageFinancier(2)'!AJ12)+IF('MontageFinancier(3)'!AJ12=0,0,'MontageFinancier(3)'!AJ12)+IF('MontageFinancier(4)'!AJ12=0,0,'MontageFinancier(4)'!AJ12)+IF('MontageFinancier(5)'!AJ12=0,0,'MontageFinancier(5)'!AJ12)","v":0},{"$f":"IF('MontageFinancier(1)'!AK12=0,0,'MontageFinancier(1)'!AK12)+IF('MontageFinancier(2)'!AK12=0,0,'MontageFinancier(2)'!AK12)+IF('MontageFinancier(3)'!AK12=0,0,'MontageFinancier(3)'!AK12)+IF('MontageFinancier(4)'!AK12=0,0,'MontageFinancier(4)'!AK12)+IF('MontageFinancier(5)'!AK12=0,0,'MontageFinancier(5)'!AK12)","v":0},{"$f":"IF('MontageFinancier(1)'!AL12=0,0,'MontageFinancier(1)'!AL12)+IF('MontageFinancier(2)'!AL12=0,0,'MontageFinancier(2)'!AL12)+IF('MontageFinancier(3)'!AL12=0,0,'MontageFinancier(3)'!AL12)+IF('MontageFinancier(4)'!AL12=0,0,'MontageFinancier(4)'!AL12)+IF('MontageFinancier(5)'!AL12=0,0,'MontageFinancier(5)'!AL12)","v":0},{"$f":"IF('MontageFinancier(1)'!AM12=0,0,'MontageFinancier(1)'!AM12)+IF('MontageFinancier(2)'!AM12=0,0,'MontageFinancier(2)'!AM12)+IF('MontageFinancier(3)'!AM12=0,0,'MontageFinancier(3)'!AM12)+IF('MontageFinancier(4)'!AM12=0,0,'MontageFinancier(4)'!AM12)+IF('MontageFinancier(5)'!AM12=0,0,'MontageFinancier(5)'!AM12)","v":0},{"$f":"IF('MontageFinancier(1)'!AN12=0,0,'MontageFinancier(1)'!AN12)+IF('MontageFinancier(2)'!AN12=0,0,'MontageFinancier(2)'!AN12)+IF('MontageFinancier(3)'!AN12=0,0,'MontageFinancier(3)'!AN12)+IF('MontageFinancier(4)'!AN12=0,0,'MontageFinancier(4)'!AN12)+IF('MontageFinancier(5)'!AN12=0,0,'MontageFinancier(5)'!AN12)","v":0},{"$f":"IF('MontageFinancier(1)'!AO12=0,0,'MontageFinancier(1)'!AO12)+IF('MontageFinancier(2)'!AO12=0,0,'MontageFinancier(2)'!AO12)+IF('MontageFinancier(3)'!AO12=0,0,'MontageFinancier(3)'!AO12)+IF('MontageFinancier(4)'!AO12=0,0,'MontageFinancier(4)'!AO12)+IF('MontageFinancier(5)'!AO12=0,0,'MontageFinancier(5)'!AO12)","v":0}]
["Honoraires attestation de conformité",{"$f":"IF('MontageFinancier(1)'!B13=0,0,'MontageFinancier(1)'!B13)+IF('MontageFinancier(2)'!B13=0,0,'MontageFinancier(2)'!B13)+IF('MontageFinancier(3)'!B13=0,0,'MontageFinancier(3)'!B13)+IF('MontageFinancier(4)'!B13=0,0,'MontageFinancier(4)'!B13)+IF('MontageFinancier(5)'!B13=0,0,'MontageFinancier(5)'!B13)","v":0},{"$f":"IF('MontageFinancier(1)'!C13=0,0,'MontageFinancier(1)'!C13)+IF('MontageFinancier(2)'!C13=0,0,'MontageFinancier(2)'!C13)+IF('MontageFinancier(3)'!C13=0,0,'MontageFinancier(3)'!C13)+IF('MontageFinancier(4)'!C13=0,0,'MontageFinancier(4)'!C13)+IF('MontageFinancier(5)'!C13=0,0,'MontageFinancier(5)'!C13)","v":0},{"$f":"IF('MontageFinancier(1)'!D13=0,0,'MontageFinancier(1)'!D13)+IF('MontageFinancier(2)'!D13=0,0,'MontageFinancier(2)'!D13)+IF('MontageFinancier(3)'!D13=0,0,'MontageFinancier(3)'!D13)+IF('MontageFinancier(4)'!D13=0,0,'MontageFinancier(4)'!D13)+IF('MontageFinancier(5)'!D13=0,0,'MontageFinancier(5)'!D13)","v":0},{"$f":"IF('MontageFinancier(1)'!E13=0,0,'MontageFinancier(1)'!E13)+IF('MontageFinancier(2)'!E13=0,0,'MontageFinancier(2)'!E13)+IF('MontageFinancier(3)'!E13=0,0,'MontageFinancier(3)'!E13)+IF('MontageFinancier(4)'!E13=0,0,'MontageFinancier(4)'!E13)+IF('MontageFinancier(5)'!E13=0,0,'MontageFinancier(5)'!E13)","v":0},{"$f":"IF('MontageFinancier(1)'!F13=0,0,'MontageFinancier(1)'!F13)+IF('MontageFinancier(2)'!F13=0,0,'MontageFinancier(2)'!F13)+IF('MontageFinancier(3)'!F13=0,0,'MontageFinancier(3)'!F13)+IF('MontageFinancier(4)'!F13=0,0,'MontageFinancier(4)'!F13)+IF('MontageFinancier(5)'!F13=0,0,'MontageFinancier(5)'!F13)","v":0},{"$f":"IF('MontageFinancier(1)'!G13=0,0,'MontageFinancier(1)'!G13)+IF('MontageFinancier(2)'!G13=0,0,'MontageFinancier(2)'!G13)+IF('MontageFinancier(3)'!G13=0,0,'MontageFinancier(3)'!G13)+IF('MontageFinancier(4)'!G13=0,0,'MontageFinancier(4)'!G13)+IF('MontageFinancier(5)'!G13=0,0,'MontageFinancier(5)'!G13)","v":0},{"$f":"IF('MontageFinancier(1)'!H13=0,0,'MontageFinancier(1)'!H13)+IF('MontageFinancier(2)'!H13=0,0,'MontageFinancier(2)'!H13)+IF('MontageFinancier(3)'!H13=0,0,'MontageFinancier(3)'!H13)+IF('MontageFinancier(4)'!H13=0,0,'MontageFinancier(4)'!H13)+IF('MontageFinancier(5)'!H13=0,0,'MontageFinancier(5)'!H13)","v":0},{"$f":"IF('MontageFinancier(1)'!I13=0,0,'MontageFinancier(1)'!I13)+IF('MontageFinancier(2)'!I13=0,0,'MontageFinancier(2)'!I13)+IF('MontageFinancier(3)'!I13=0,0,'MontageFinancier(3)'!I13)+IF('MontageFinancier(4)'!I13=0,0,'MontageFinancier(4)'!I13)+IF('MontageFinancier(5)'!I13=0,0,'MontageFinancier(5)'!I13)","v":0},{"$f":"IF('MontageFinancier(1)'!J13=0,0,'MontageFinancier(1)'!J13)+IF('MontageFinancier(2)'!J13=0,0,'MontageFinancier(2)'!J13)+IF('MontageFinancier(3)'!J13=0,0,'MontageFinancier(3)'!J13)+IF('MontageFinancier(4)'!J13=0,0,'MontageFinancier(4)'!J13)+IF('MontageFinancier(5)'!J13=0,0,'MontageFinancier(5)'!J13)","v":0},{"$f":"IF('MontageFinancier(1)'!K13=0,0,'MontageFinancier(1)'!K13)+IF('MontageFinancier(2)'!K13=0,0,'MontageFinancier(2)'!K13)+IF('MontageFinancier(3)'!K13=0,0,'MontageFinancier(3)'!K13)+IF('MontageFinancier(4)'!K13=0,0,'MontageFinancier(4)'!K13)+IF('MontageFinancier(5)'!K13=0,0,'MontageFinancier(5)'!K13)","v":0},{"$f":"IF('MontageFinancier(1)'!L13=0,0,'MontageFinancier(1)'!L13)+IF('MontageFinancier(2)'!L13=0,0,'MontageFinancier(2)'!L13)+IF('MontageFinancier(3)'!L13=0,0,'MontageFinancier(3)'!L13)+IF('MontageFinancier(4)'!L13=0,0,'MontageFinancier(4)'!L13)+IF('MontageFinancier(5)'!L13=0,0,'MontageFinancier(5)'!L13)","v":0},{"$f":"IF('MontageFinancier(1)'!M13=0,0,'MontageFinancier(1)'!M13)+IF('MontageFinancier(2)'!M13=0,0,'MontageFinancier(2)'!M13)+IF('MontageFinancier(3)'!M13=0,0,'MontageFinancier(3)'!M13)+IF('MontageFinancier(4)'!M13=0,0,'MontageFinancier(4)'!M13)+IF('MontageFinancier(5)'!M13=0,0,'MontageFinancier(5)'!M13)","v":0},{"$f":"IF('MontageFinancier(1)'!N13=0,0,'MontageFinancier(1)'!N13)+IF('MontageFinancier(2)'!N13=0,0,'MontageFinancier(2)'!N13)+IF('MontageFinancier(3)'!N13=0,0,'MontageFinancier(3)'!N13)+IF('MontageFinancier(4)'!N13=0,0,'MontageFinancier(4)'!N13)+IF('MontageFinancier(5)'!N13=0,0,'MontageFinancier(5)'!N13)","v":0},{"$f":"IF('MontageFinancier(1)'!O13=0,0,'MontageFinancier(1)'!O13)+IF('MontageFinancier(2)'!O13=0,0,'MontageFinancier(2)'!O13)+IF('MontageFinancier(3)'!O13=0,0,'MontageFinancier(3)'!O13)+IF('MontageFinancier(4)'!O13=0,0,'MontageFinancier(4)'!O13)+IF('MontageFinancier(5)'!O13=0,0,'MontageFinancier(5)'!O13)","v":0},{"$f":"IF('MontageFinancier(1)'!P13=0,0,'MontageFinancier(1)'!P13)+IF('MontageFinancier(2)'!P13=0,0,'MontageFinancier(2)'!P13)+IF('MontageFinancier(3)'!P13=0,0,'MontageFinancier(3)'!P13)+IF('MontageFinancier(4)'!P13=0,0,'MontageFinancier(4)'!P13)+IF('MontageFinancier(5)'!P13=0,0,'MontageFinancier(5)'!P13)","v":0},{"$f":"IF('MontageFinancier(1)'!Q13=0,0,'MontageFinancier(1)'!Q13)+IF('MontageFinancier(2)'!Q13=0,0,'MontageFinancier(2)'!Q13)+IF('MontageFinancier(3)'!Q13=0,0,'MontageFinancier(3)'!Q13)+IF('MontageFinancier(4)'!Q13=0,0,'MontageFinancier(4)'!Q13)+IF('MontageFinancier(5)'!Q13=0,0,'MontageFinancier(5)'!Q13)","v":0},{"$f":"IF('MontageFinancier(1)'!R13=0,0,'MontageFinancier(1)'!R13)+IF('MontageFinancier(2)'!R13=0,0,'MontageFinancier(2)'!R13)+IF('MontageFinancier(3)'!R13=0,0,'MontageFinancier(3)'!R13)+IF('MontageFinancier(4)'!R13=0,0,'MontageFinancier(4)'!R13)+IF('MontageFinancier(5)'!R13=0,0,'MontageFinancier(5)'!R13)","v":0},{"$f":"IF('MontageFinancier(1)'!S13=0,0,'MontageFinancier(1)'!S13)+IF('MontageFinancier(2)'!S13=0,0,'MontageFinancier(2)'!S13)+IF('MontageFinancier(3)'!S13=0,0,'MontageFinancier(3)'!S13)+IF('MontageFinancier(4)'!S13=0,0,'MontageFinancier(4)'!S13)+IF('MontageFinancier(5)'!S13=0,0,'MontageFinancier(5)'!S13)","v":0},{"$f":"IF('MontageFinancier(1)'!T13=0,0,'MontageFinancier(1)'!T13)+IF('MontageFinancier(2)'!T13=0,0,'MontageFinancier(2)'!T13)+IF('MontageFinancier(3)'!T13=0,0,'MontageFinancier(3)'!T13)+IF('MontageFinancier(4)'!T13=0,0,'MontageFinancier(4)'!T13)+IF('MontageFinancier(5)'!T13=0,0,'MontageFinancier(5)'!T13)","v":0},{"$f":"IF('MontageFinancier(1)'!U13=0,0,'MontageFinancier(1)'!U13)+IF('MontageFinancier(2)'!U13=0,0,'MontageFinancier(2)'!U13)+IF('MontageFinancier(3)'!U13=0,0,'MontageFinancier(3)'!U13)+IF('MontageFinancier(4)'!U13=0,0,'MontageFinancier(4)'!U13)+IF('MontageFinancier(5)'!U13=0,0,'MontageFinancier(5)'!U13)","v":0},{"$f":"IF('MontageFinancier(1)'!V13=0,0,'MontageFinancier(1)'!V13)+IF('MontageFinancier(2)'!V13=0,0,'MontageFinancier(2)'!V13)+IF('MontageFinancier(3)'!V13=0,0,'MontageFinancier(3)'!V13)+IF('MontageFinancier(4)'!V13=0,0,'MontageFinancier(4)'!V13)+IF('MontageFinancier(5)'!V13=0,0,'MontageFinancier(5)'!V13)","v":0},{"$f":"IF('MontageFinancier(1)'!W13=0,0,'MontageFinancier(1)'!W13)+IF('MontageFinancier(2)'!W13=0,0,'MontageFinancier(2)'!W13)+IF('MontageFinancier(3)'!W13=0,0,'MontageFinancier(3)'!W13)+IF('MontageFinancier(4)'!W13=0,0,'MontageFinancier(4)'!W13)+IF('MontageFinancier(5)'!W13=0,0,'MontageFinancier(5)'!W13)","v":0},{"$f":"IF('MontageFinancier(1)'!X13=0,0,'MontageFinancier(1)'!X13)+IF('MontageFinancier(2)'!X13=0,0,'MontageFinancier(2)'!X13)+IF('MontageFinancier(3)'!X13=0,0,'MontageFinancier(3)'!X13)+IF('MontageFinancier(4)'!X13=0,0,'MontageFinancier(4)'!X13)+IF('MontageFinancier(5)'!X13=0,0,'MontageFinancier(5)'!X13)","v":0},{"$f":"IF('MontageFinancier(1)'!Y13=0,0,'MontageFinancier(1)'!Y13)+IF('MontageFinancier(2)'!Y13=0,0,'MontageFinancier(2)'!Y13)+IF('MontageFinancier(3)'!Y13=0,0,'MontageFinancier(3)'!Y13)+IF('MontageFinancier(4)'!Y13=0,0,'MontageFinancier(4)'!Y13)+IF('MontageFinancier(5)'!Y13=0,0,'MontageFinancier(5)'!Y13)","v":0},{"$f":"IF('MontageFinancier(1)'!Z13=0,0,'MontageFinancier(1)'!Z13)+IF('MontageFinancier(2)'!Z13=0,0,'MontageFinancier(2)'!Z13)+IF('MontageFinancier(3)'!Z13=0,0,'MontageFinancier(3)'!Z13)+IF('MontageFinancier(4)'!Z13=0,0,'MontageFinancier(4)'!Z13)+IF('MontageFinancier(5)'!Z13=0,0,'MontageFinancier(5)'!Z13)","v":0},{"$f":"IF('MontageFinancier(1)'!AA13=0,0,'MontageFinancier(1)'!AA13)+IF('MontageFinancier(2)'!AA13=0,0,'MontageFinancier(2)'!AA13)+IF('MontageFinancier(3)'!AA13=0,0,'MontageFinancier(3)'!AA13)+IF('MontageFinancier(4)'!AA13=0,0,'MontageFinancier(4)'!AA13)+IF('MontageFinancier(5)'!AA13=0,0,'MontageFinancier(5)'!AA13)","v":0},{"$f":"IF('MontageFinancier(1)'!AB13=0,0,'MontageFinancier(1)'!AB13)+IF('MontageFinancier(2)'!AB13=0,0,'MontageFinancier(2)'!AB13)+IF('MontageFinancier(3)'!AB13=0,0,'MontageFinancier(3)'!AB13)+IF('MontageFinancier(4)'!AB13=0,0,'MontageFinancier(4)'!AB13)+IF('MontageFinancier(5)'!AB13=0,0,'MontageFinancier(5)'!AB13)","v":0},{"$f":"IF('MontageFinancier(1)'!AC13=0,0,'MontageFinancier(1)'!AC13)+IF('MontageFinancier(2)'!AC13=0,0,'MontageFinancier(2)'!AC13)+IF('MontageFinancier(3)'!AC13=0,0,'MontageFinancier(3)'!AC13)+IF('MontageFinancier(4)'!AC13=0,0,'MontageFinancier(4)'!AC13)+IF('MontageFinancier(5)'!AC13=0,0,'MontageFinancier(5)'!AC13)","v":0},{"$f":"IF('MontageFinancier(1)'!AD13=0,0,'MontageFinancier(1)'!AD13)+IF('MontageFinancier(2)'!AD13=0,0,'MontageFinancier(2)'!AD13)+IF('MontageFinancier(3)'!AD13=0,0,'MontageFinancier(3)'!AD13)+IF('MontageFinancier(4)'!AD13=0,0,'MontageFinancier(4)'!AD13)+IF('MontageFinancier(5)'!AD13=0,0,'MontageFinancier(5)'!AD13)","v":0},{"$f":"IF('MontageFinancier(1)'!AE13=0,0,'MontageFinancier(1)'!AE13)+IF('MontageFinancier(2)'!AE13=0,0,'MontageFinancier(2)'!AE13)+IF('MontageFinancier(3)'!AE13=0,0,'MontageFinancier(3)'!AE13)+IF('MontageFinancier(4)'!AE13=0,0,'MontageFinancier(4)'!AE13)+IF('MontageFinancier(5)'!AE13=0,0,'MontageFinancier(5)'!AE13)","v":0},{"$f":"IF('MontageFinancier(1)'!AF13=0,0,'MontageFinancier(1)'!AF13)+IF('MontageFinancier(2)'!AF13=0,0,'MontageFinancier(2)'!AF13)+IF('MontageFinancier(3)'!AF13=0,0,'MontageFinancier(3)'!AF13)+IF('MontageFinancier(4)'!AF13=0,0,'MontageFinancier(4)'!AF13)+IF('MontageFinancier(5)'!AF13=0,0,'MontageFinancier(5)'!AF13)","v":0},{"$f":"IF('MontageFinancier(1)'!AG13=0,0,'MontageFinancier(1)'!AG13)+IF('MontageFinancier(2)'!AG13=0,0,'MontageFinancier(2)'!AG13)+IF('MontageFinancier(3)'!AG13=0,0,'MontageFinancier(3)'!AG13)+IF('MontageFinancier(4)'!AG13=0,0,'MontageFinancier(4)'!AG13)+IF('MontageFinancier(5)'!AG13=0,0,'MontageFinancier(5)'!AG13)","v":0},{"$f":"IF('MontageFinancier(1)'!AH13=0,0,'MontageFinancier(1)'!AH13)+IF('MontageFinancier(2)'!AH13=0,0,'MontageFinancier(2)'!AH13)+IF('MontageFinancier(3)'!AH13=0,0,'MontageFinancier(3)'!AH13)+IF('MontageFinancier(4)'!AH13=0,0,'MontageFinancier(4)'!AH13)+IF('MontageFinancier(5)'!AH13=0,0,'MontageFinancier(5)'!AH13)","v":0},{"$f":"IF('MontageFinancier(1)'!AI13=0,0,'MontageFinancier(1)'!AI13)+IF('MontageFinancier(2)'!AI13=0,0,'MontageFinancier(2)'!AI13)+IF('MontageFinancier(3)'!AI13=0,0,'MontageFinancier(3)'!AI13)+IF('MontageFinancier(4)'!AI13=0,0,'MontageFinancier(4)'!AI13)+IF('MontageFinancier(5)'!AI13=0,0,'MontageFinancier(5)'!AI13)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ13=0,0,'MontageFinancier(1)'!AJ13)+IF('MontageFinancier(2)'!AJ13=0,0,'MontageFinancier(2)'!AJ13)+IF('MontageFinancier(3)'!AJ13=0,0,'MontageFinancier(3)'!AJ13)+IF('MontageFinancier(4)'!AJ13=0,0,'MontageFinancier(4)'!AJ13)+IF('MontageFinancier(5)'!AJ13=0,0,'MontageFinancier(5)'!AJ13)","v":0},{"$f":"IF('MontageFinancier(1)'!AK13=0,0,'MontageFinancier(1)'!AK13)+IF('MontageFinancier(2)'!AK13=0,0,'MontageFinancier(2)'!AK13)+IF('MontageFinancier(3)'!AK13=0,0,'MontageFinancier(3)'!AK13)+IF('MontageFinancier(4)'!AK13=0,0,'MontageFinancier(4)'!AK13)+IF('MontageFinancier(5)'!AK13=0,0,'MontageFinancier(5)'!AK13)","v":0},{"$f":"IF('MontageFinancier(1)'!AL13=0,0,'MontageFinancier(1)'!AL13)+IF('MontageFinancier(2)'!AL13=0,0,'MontageFinancier(2)'!AL13)+IF('MontageFinancier(3)'!AL13=0,0,'MontageFinancier(3)'!AL13)+IF('MontageFinancier(4)'!AL13=0,0,'MontageFinancier(4)'!AL13)+IF('MontageFinancier(5)'!AL13=0,0,'MontageFinancier(5)'!AL13)","v":0},{"$f":"IF('MontageFinancier(1)'!AM13=0,0,'MontageFinancier(1)'!AM13)+IF('MontageFinancier(2)'!AM13=0,0,'MontageFinancier(2)'!AM13)+IF('MontageFinancier(3)'!AM13=0,0,'MontageFinancier(3)'!AM13)+IF('MontageFinancier(4)'!AM13=0,0,'MontageFinancier(4)'!AM13)+IF('MontageFinancier(5)'!AM13=0,0,'MontageFinancier(5)'!AM13)","v":0},{"$f":"IF('MontageFinancier(1)'!AN13=0,0,'MontageFinancier(1)'!AN13)+IF('MontageFinancier(2)'!AN13=0,0,'MontageFinancier(2)'!AN13)+IF('MontageFinancier(3)'!AN13=0,0,'MontageFinancier(3)'!AN13)+IF('MontageFinancier(4)'!AN13=0,0,'MontageFinancier(4)'!AN13)+IF('MontageFinancier(5)'!AN13=0,0,'MontageFinancier(5)'!AN13)","v":0},{"$f":"IF('MontageFinancier(1)'!AO13=0,0,'MontageFinancier(1)'!AO13)+IF('MontageFinancier(2)'!AO13=0,0,'MontageFinancier(2)'!AO13)+IF('MontageFinancier(3)'!AO13=0,0,'MontageFinancier(3)'!AO13)+IF('MontageFinancier(4)'!AO13=0,0,'MontageFinancier(4)'!AO13)+IF('MontageFinancier(5)'!AO13=0,0,'MontageFinancier(5)'!AO13)","v":0}]
["ENTRETIEN"]
["Honoraires état des lieux",{"$f":"IF('MontageFinancier(1)'!B15=0,0,'MontageFinancier(1)'!B15)+IF('MontageFinancier(2)'!B15=0,0,'MontageFinancier(2)'!B15)+IF('MontageFinancier(3)'!B15=0,0,'MontageFinancier(3)'!B15)+IF('MontageFinancier(4)'!B15=0,0,'MontageFinancier(4)'!B15)+IF('MontageFinancier(5)'!B15=0,0,'MontageFinancier(5)'!B15)","v":0},{"$f":"IF('MontageFinancier(1)'!C15=0,0,'MontageFinancier(1)'!C15)+IF('MontageFinancier(2)'!C15=0,0,'MontageFinancier(2)'!C15)+IF('MontageFinancier(3)'!C15=0,0,'MontageFinancier(3)'!C15)+IF('MontageFinancier(4)'!C15=0,0,'MontageFinancier(4)'!C15)+IF('MontageFinancier(5)'!C15=0,0,'MontageFinancier(5)'!C15)","v":0},{"$f":"IF('MontageFinancier(1)'!D15=0,0,'MontageFinancier(1)'!D15)+IF('MontageFinancier(2)'!D15=0,0,'MontageFinancier(2)'!D15)+IF('MontageFinancier(3)'!D15=0,0,'MontageFinancier(3)'!D15)+IF('MontageFinancier(4)'!D15=0,0,'MontageFinancier(4)'!D15)+IF('MontageFinancier(5)'!D15=0,0,'MontageFinancier(5)'!D15)","v":0},{"$f":"IF('MontageFinancier(1)'!E15=0,0,'MontageFinancier(1)'!E15)+IF('MontageFinancier(2)'!E15=0,0,'MontageFinancier(2)'!E15)+IF('MontageFinancier(3)'!E15=0,0,'MontageFinancier(3)'!E15)+IF('MontageFinancier(4)'!E15=0,0,'MontageFinancier(4)'!E15)+IF('MontageFinancier(5)'!E15=0,0,'MontageFinancier(5)'!E15)","v":0},{"$f":"IF('MontageFinancier(1)'!F15=0,0,'MontageFinancier(1)'!F15)+IF('MontageFinancier(2)'!F15=0,0,'MontageFinancier(2)'!F15)+IF('MontageFinancier(3)'!F15=0,0,'MontageFinancier(3)'!F15)+IF('MontageFinancier(4)'!F15=0,0,'MontageFinancier(4)'!F15)+IF('MontageFinancier(5)'!F15=0,0,'MontageFinancier(5)'!F15)","v":0},{"$f":"IF('MontageFinancier(1)'!G15=0,0,'MontageFinancier(1)'!G15)+IF('MontageFinancier(2)'!G15=0,0,'MontageFinancier(2)'!G15)+IF('MontageFinancier(3)'!G15=0,0,'MontageFinancier(3)'!G15)+IF('MontageFinancier(4)'!G15=0,0,'MontageFinancier(4)'!G15)+IF('MontageFinancier(5)'!G15=0,0,'MontageFinancier(5)'!G15)","v":0},{"$f":"IF('MontageFinancier(1)'!H15=0,0,'MontageFinancier(1)'!H15)+IF('MontageFinancier(2)'!H15=0,0,'MontageFinancier(2)'!H15)+IF('MontageFinancier(3)'!H15=0,0,'MontageFinancier(3)'!H15)+IF('MontageFinancier(4)'!H15=0,0,'MontageFinancier(4)'!H15)+IF('MontageFinancier(5)'!H15=0,0,'MontageFinancier(5)'!H15)","v":0},{"$f":"IF('MontageFinancier(1)'!I15=0,0,'MontageFinancier(1)'!I15)+IF('MontageFinancier(2)'!I15=0,0,'MontageFinancier(2)'!I15)+IF('MontageFinancier(3)'!I15=0,0,'MontageFinancier(3)'!I15)+IF('MontageFinancier(4)'!I15=0,0,'MontageFinancier(4)'!I15)+IF('MontageFinancier(5)'!I15=0,0,'MontageFinancier(5)'!I15)","v":0},{"$f":"IF('MontageFinancier(1)'!J15=0,0,'MontageFinancier(1)'!J15)+IF('MontageFinancier(2)'!J15=0,0,'MontageFinancier(2)'!J15)+IF('MontageFinancier(3)'!J15=0,0,'MontageFinancier(3)'!J15)+IF('MontageFinancier(4)'!J15=0,0,'MontageFinancier(4)'!J15)+IF('MontageFinancier(5)'!J15=0,0,'MontageFinancier(5)'!J15)","v":0},{"$f":"IF('MontageFinancier(1)'!K15=0,0,'MontageFinancier(1)'!K15)+IF('MontageFinancier(2)'!K15=0,0,'MontageFinancier(2)'!K15)+IF('MontageFinancier(3)'!K15=0,0,'MontageFinancier(3)'!K15)+IF('MontageFinancier(4)'!K15=0,0,'MontageFinancier(4)'!K15)+IF('MontageFinancier(5)'!K15=0,0,'MontageFinancier(5)'!K15)","v":0},{"$f":"IF('MontageFinancier(1)'!L15=0,0,'MontageFinancier(1)'!L15)+IF('MontageFinancier(2)'!L15=0,0,'MontageFinancier(2)'!L15)+IF('MontageFinancier(3)'!L15=0,0,'MontageFinancier(3)'!L15)+IF('MontageFinancier(4)'!L15=0,0,'MontageFinancier(4)'!L15)+IF('MontageFinancier(5)'!L15=0,0,'MontageFinancier(5)'!L15)","v":0},{"$f":"IF('MontageFinancier(1)'!M15=0,0,'MontageFinancier(1)'!M15)+IF('MontageFinancier(2)'!M15=0,0,'MontageFinancier(2)'!M15)+IF('MontageFinancier(3)'!M15=0,0,'MontageFinancier(3)'!M15)+IF('MontageFinancier(4)'!M15=0,0,'MontageFinancier(4)'!M15)+IF('MontageFinancier(5)'!M15=0,0,'MontageFinancier(5)'!M15)","v":0},{"$f":"IF('MontageFinancier(1)'!N15=0,0,'MontageFinancier(1)'!N15)+IF('MontageFinancier(2)'!N15=0,0,'MontageFinancier(2)'!N15)+IF('MontageFinancier(3)'!N15=0,0,'MontageFinancier(3)'!N15)+IF('MontageFinancier(4)'!N15=0,0,'MontageFinancier(4)'!N15)+IF('MontageFinancier(5)'!N15=0,0,'MontageFinancier(5)'!N15)","v":0},{"$f":"IF('MontageFinancier(1)'!O15=0,0,'MontageFinancier(1)'!O15)+IF('MontageFinancier(2)'!O15=0,0,'MontageFinancier(2)'!O15)+IF('MontageFinancier(3)'!O15=0,0,'MontageFinancier(3)'!O15)+IF('MontageFinancier(4)'!O15=0,0,'MontageFinancier(4)'!O15)+IF('MontageFinancier(5)'!O15=0,0,'MontageFinancier(5)'!O15)","v":0},{"$f":"IF('MontageFinancier(1)'!P15=0,0,'MontageFinancier(1)'!P15)+IF('MontageFinancier(2)'!P15=0,0,'MontageFinancier(2)'!P15)+IF('MontageFinancier(3)'!P15=0,0,'MontageFinancier(3)'!P15)+IF('MontageFinancier(4)'!P15=0,0,'MontageFinancier(4)'!P15)+IF('MontageFinancier(5)'!P15=0,0,'MontageFinancier(5)'!P15)","v":0},{"$f":"IF('MontageFinancier(1)'!Q15=0,0,'MontageFinancier(1)'!Q15)+IF('MontageFinancier(2)'!Q15=0,0,'MontageFinancier(2)'!Q15)+IF('MontageFinancier(3)'!Q15=0,0,'MontageFinancier(3)'!Q15)+IF('MontageFinancier(4)'!Q15=0,0,'MontageFinancier(4)'!Q15)+IF('MontageFinancier(5)'!Q15=0,0,'MontageFinancier(5)'!Q15)","v":0},{"$f":"IF('MontageFinancier(1)'!R15=0,0,'MontageFinancier(1)'!R15)+IF('MontageFinancier(2)'!R15=0,0,'MontageFinancier(2)'!R15)+IF('MontageFinancier(3)'!R15=0,0,'MontageFinancier(3)'!R15)+IF('MontageFinancier(4)'!R15=0,0,'MontageFinancier(4)'!R15)+IF('MontageFinancier(5)'!R15=0,0,'MontageFinancier(5)'!R15)","v":0},{"$f":"IF('MontageFinancier(1)'!S15=0,0,'MontageFinancier(1)'!S15)+IF('MontageFinancier(2)'!S15=0,0,'MontageFinancier(2)'!S15)+IF('MontageFinancier(3)'!S15=0,0,'MontageFinancier(3)'!S15)+IF('MontageFinancier(4)'!S15=0,0,'MontageFinancier(4)'!S15)+IF('MontageFinancier(5)'!S15=0,0,'MontageFinancier(5)'!S15)","v":0},{"$f":"IF('MontageFinancier(1)'!T15=0,0,'MontageFinancier(1)'!T15)+IF('MontageFinancier(2)'!T15=0,0,'MontageFinancier(2)'!T15)+IF('MontageFinancier(3)'!T15=0,0,'MontageFinancier(3)'!T15)+IF('MontageFinancier(4)'!T15=0,0,'MontageFinancier(4)'!T15)+IF('MontageFinancier(5)'!T15=0,0,'MontageFinancier(5)'!T15)","v":0},{"$f":"IF('MontageFinancier(1)'!U15=0,0,'MontageFinancier(1)'!U15)+IF('MontageFinancier(2)'!U15=0,0,'MontageFinancier(2)'!U15)+IF('MontageFinancier(3)'!U15=0,0,'MontageFinancier(3)'!U15)+IF('MontageFinancier(4)'!U15=0,0,'MontageFinancier(4)'!U15)+IF('MontageFinancier(5)'!U15=0,0,'MontageFinancier(5)'!U15)","v":0},{"$f":"IF('MontageFinancier(1)'!V15=0,0,'MontageFinancier(1)'!V15)+IF('MontageFinancier(2)'!V15=0,0,'MontageFinancier(2)'!V15)+IF('MontageFinancier(3)'!V15=0,0,'MontageFinancier(3)'!V15)+IF('MontageFinancier(4)'!V15=0,0,'MontageFinancier(4)'!V15)+IF('MontageFinancier(5)'!V15=0,0,'MontageFinancier(5)'!V15)","v":0},{"$f":"IF('MontageFinancier(1)'!W15=0,0,'MontageFinancier(1)'!W15)+IF('MontageFinancier(2)'!W15=0,0,'MontageFinancier(2)'!W15)+IF('MontageFinancier(3)'!W15=0,0,'MontageFinancier(3)'!W15)+IF('MontageFinancier(4)'!W15=0,0,'MontageFinancier(4)'!W15)+IF('MontageFinancier(5)'!W15=0,0,'MontageFinancier(5)'!W15)","v":0},{"$f":"IF('MontageFinancier(1)'!X15=0,0,'MontageFinancier(1)'!X15)+IF('MontageFinancier(2)'!X15=0,0,'MontageFinancier(2)'!X15)+IF('MontageFinancier(3)'!X15=0,0,'MontageFinancier(3)'!X15)+IF('MontageFinancier(4)'!X15=0,0,'MontageFinancier(4)'!X15)+IF('MontageFinancier(5)'!X15=0,0,'MontageFinancier(5)'!X15)","v":0},{"$f":"IF('MontageFinancier(1)'!Y15=0,0,'MontageFinancier(1)'!Y15)+IF('MontageFinancier(2)'!Y15=0,0,'MontageFinancier(2)'!Y15)+IF('MontageFinancier(3)'!Y15=0,0,'MontageFinancier(3)'!Y15)+IF('MontageFinancier(4)'!Y15=0,0,'MontageFinancier(4)'!Y15)+IF('MontageFinancier(5)'!Y15=0,0,'MontageFinancier(5)'!Y15)","v":0},{"$f":"IF('MontageFinancier(1)'!Z15=0,0,'MontageFinancier(1)'!Z15)+IF('MontageFinancier(2)'!Z15=0,0,'MontageFinancier(2)'!Z15)+IF('MontageFinancier(3)'!Z15=0,0,'MontageFinancier(3)'!Z15)+IF('MontageFinancier(4)'!Z15=0,0,'MontageFinancier(4)'!Z15)+IF('MontageFinancier(5)'!Z15=0,0,'MontageFinancier(5)'!Z15)","v":0},{"$f":"IF('MontageFinancier(1)'!AA15=0,0,'MontageFinancier(1)'!AA15)+IF('MontageFinancier(2)'!AA15=0,0,'MontageFinancier(2)'!AA15)+IF('MontageFinancier(3)'!AA15=0,0,'MontageFinancier(3)'!AA15)+IF('MontageFinancier(4)'!AA15=0,0,'MontageFinancier(4)'!AA15)+IF('MontageFinancier(5)'!AA15=0,0,'MontageFinancier(5)'!AA15)","v":0},{"$f":"IF('MontageFinancier(1)'!AB15=0,0,'MontageFinancier(1)'!AB15)+IF('MontageFinancier(2)'!AB15=0,0,'MontageFinancier(2)'!AB15)+IF('MontageFinancier(3)'!AB15=0,0,'MontageFinancier(3)'!AB15)+IF('MontageFinancier(4)'!AB15=0,0,'MontageFinancier(4)'!AB15)+IF('MontageFinancier(5)'!AB15=0,0,'MontageFinancier(5)'!AB15)","v":0},{"$f":"IF('MontageFinancier(1)'!AC15=0,0,'MontageFinancier(1)'!AC15)+IF('MontageFinancier(2)'!AC15=0,0,'MontageFinancier(2)'!AC15)+IF('MontageFinancier(3)'!AC15=0,0,'MontageFinancier(3)'!AC15)+IF('MontageFinancier(4)'!AC15=0,0,'MontageFinancier(4)'!AC15)+IF('MontageFinancier(5)'!AC15=0,0,'MontageFinancier(5)'!AC15)","v":0},{"$f":"IF('MontageFinancier(1)'!AD15=0,0,'MontageFinancier(1)'!AD15)+IF('MontageFinancier(2)'!AD15=0,0,'MontageFinancier(2)'!AD15)+IF('MontageFinancier(3)'!AD15=0,0,'MontageFinancier(3)'!AD15)+IF('MontageFinancier(4)'!AD15=0,0,'MontageFinancier(4)'!AD15)+IF('MontageFinancier(5)'!AD15=0,0,'MontageFinancier(5)'!AD15)","v":0},{"$f":"IF('MontageFinancier(1)'!AE15=0,0,'MontageFinancier(1)'!AE15)+IF('MontageFinancier(2)'!AE15=0,0,'MontageFinancier(2)'!AE15)+IF('MontageFinancier(3)'!AE15=0,0,'MontageFinancier(3)'!AE15)+IF('MontageFinancier(4)'!AE15=0,0,'MontageFinancier(4)'!AE15)+IF('MontageFinancier(5)'!AE15=0,0,'MontageFinancier(5)'!AE15)","v":0},{"$f":"IF('MontageFinancier(1)'!AF15=0,0,'MontageFinancier(1)'!AF15)+IF('MontageFinancier(2)'!AF15=0,0,'MontageFinancier(2)'!AF15)+IF('MontageFinancier(3)'!AF15=0,0,'MontageFinancier(3)'!AF15)+IF('MontageFinancier(4)'!AF15=0,0,'MontageFinancier(4)'!AF15)+IF('MontageFinancier(5)'!AF15=0,0,'MontageFinancier(5)'!AF15)","v":0},{"$f":"IF('MontageFinancier(1)'!AG15=0,0,'MontageFinancier(1)'!AG15)+IF('MontageFinancier(2)'!AG15=0,0,'MontageFinancier(2)'!AG15)+IF('MontageFinancier(3)'!AG15=0,0,'MontageFinancier(3)'!AG15)+IF('MontageFinancier(4)'!AG15=0,0,'MontageFinancier(4)'!AG15)+IF('MontageFinancier(5)'!AG15=0,0,'MontageFinancier(5)'!AG15)","v":0},{"$f":"IF('MontageFinancier(1)'!AH15=0,0,'MontageFinancier(1)'!AH15)+IF('MontageFinancier(2)'!AH15=0,0,'MontageFinancier(2)'!AH15)+IF('MontageFinancier(3)'!AH15=0,0,'MontageFinancier(3)'!AH15)+IF('MontageFinancier(4)'!AH15=0,0,'MontageFinancier(4)'!AH15)+IF('MontageFinancier(5)'!AH15=0,0,'MontageFinancier(5)'!AH15)","v":0},{"$f":"IF('MontageFinancier(1)'!AI15=0,0,'MontageFinancier(1)'!AI15)+IF('MontageFinancier(2)'!AI15=0,0,'MontageFinancier(2)'!AI15)+IF('MontageFinancier(3)'!AI15=0,0,'MontageFinancier(3)'!AI15)+IF('MontageFinancier(4)'!AI15=0,0,'MontageFinancier(4)'!AI15)+IF('MontageFinancier(5)'!AI15=0,0,'MontageFinancier(5)'!AI15)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ15=0,0,'MontageFinancier(1)'!AJ15)+IF('MontageFinancier(2)'!AJ15=0,0,'MontageFinancier(2)'!AJ15)+IF('MontageFinancier(3)'!AJ15=0,0,'MontageFinancier(3)'!AJ15)+IF('MontageFinancier(4)'!AJ15=0,0,'MontageFinancier(4)'!AJ15)+IF('MontageFinancier(5)'!AJ15=0,0,'MontageFinancier(5)'!AJ15)","v":0},{"$f":"IF('MontageFinancier(1)'!AK15=0,0,'MontageFinancier(1)'!AK15)+IF('MontageFinancier(2)'!AK15=0,0,'MontageFinancier(2)'!AK15)+IF('MontageFinancier(3)'!AK15=0,0,'MontageFinancier(3)'!AK15)+IF('MontageFinancier(4)'!AK15=0,0,'MontageFinancier(4)'!AK15)+IF('MontageFinancier(5)'!AK15=0,0,'MontageFinancier(5)'!AK15)","v":0},{"$f":"IF('MontageFinancier(1)'!AL15=0,0,'MontageFinancier(1)'!AL15)+IF('MontageFinancier(2)'!AL15=0,0,'MontageFinancier(2)'!AL15)+IF('MontageFinancier(3)'!AL15=0,0,'MontageFinancier(3)'!AL15)+IF('MontageFinancier(4)'!AL15=0,0,'MontageFinancier(4)'!AL15)+IF('MontageFinancier(5)'!AL15=0,0,'MontageFinancier(5)'!AL15)","v":0},{"$f":"IF('MontageFinancier(1)'!AM15=0,0,'MontageFinancier(1)'!AM15)+IF('MontageFinancier(2)'!AM15=0,0,'MontageFinancier(2)'!AM15)+IF('MontageFinancier(3)'!AM15=0,0,'MontageFinancier(3)'!AM15)+IF('MontageFinancier(4)'!AM15=0,0,'MontageFinancier(4)'!AM15)+IF('MontageFinancier(5)'!AM15=0,0,'MontageFinancier(5)'!AM15)","v":0},{"$f":"IF('MontageFinancier(1)'!AN15=0,0,'MontageFinancier(1)'!AN15)+IF('MontageFinancier(2)'!AN15=0,0,'MontageFinancier(2)'!AN15)+IF('MontageFinancier(3)'!AN15=0,0,'MontageFinancier(3)'!AN15)+IF('MontageFinancier(4)'!AN15=0,0,'MontageFinancier(4)'!AN15)+IF('MontageFinancier(5)'!AN15=0,0,'MontageFinancier(5)'!AN15)","v":0},{"$f":"IF('MontageFinancier(1)'!AO15=0,0,'MontageFinancier(1)'!AO15)+IF('MontageFinancier(2)'!AO15=0,0,'MontageFinancier(2)'!AO15)+IF('MontageFinancier(3)'!AO15=0,0,'MontageFinancier(3)'!AO15)+IF('MontageFinancier(4)'!AO15=0,0,'MontageFinancier(4)'!AO15)+IF('MontageFinancier(5)'!AO15=0,0,'MontageFinancier(5)'!AO15)","v":0}]
["Achat d'arbresb",{"$f":"IF('MontageFinancier(1)'!B16=0,0,'MontageFinancier(1)'!B16)+IF('MontageFinancier(2)'!B16=0,0,'MontageFinancier(2)'!B16)+IF('MontageFinancier(3)'!B16=0,0,'MontageFinancier(3)'!B16)+IF('MontageFinancier(4)'!B16=0,0,'MontageFinancier(4)'!B16)+IF('MontageFinancier(5)'!B16=0,0,'MontageFinancier(5)'!B16)","v":0},{"$f":"IF('MontageFinancier(1)'!C16=0,0,'MontageFinancier(1)'!C16)+IF('MontageFinancier(2)'!C16=0,0,'MontageFinancier(2)'!C16)+IF('MontageFinancier(3)'!C16=0,0,'MontageFinancier(3)'!C16)+IF('MontageFinancier(4)'!C16=0,0,'MontageFinancier(4)'!C16)+IF('MontageFinancier(5)'!C16=0,0,'MontageFinancier(5)'!C16)","v":0},{"$f":"IF('MontageFinancier(1)'!D16=0,0,'MontageFinancier(1)'!D16)+IF('MontageFinancier(2)'!D16=0,0,'MontageFinancier(2)'!D16)+IF('MontageFinancier(3)'!D16=0,0,'MontageFinancier(3)'!D16)+IF('MontageFinancier(4)'!D16=0,0,'MontageFinancier(4)'!D16)+IF('MontageFinancier(5)'!D16=0,0,'MontageFinancier(5)'!D16)","v":0},{"$f":"IF('MontageFinancier(1)'!E16=0,0,'MontageFinancier(1)'!E16)+IF('MontageFinancier(2)'!E16=0,0,'MontageFinancier(2)'!E16)+IF('MontageFinancier(3)'!E16=0,0,'MontageFinancier(3)'!E16)+IF('MontageFinancier(4)'!E16=0,0,'MontageFinancier(4)'!E16)+IF('MontageFinancier(5)'!E16=0,0,'MontageFinancier(5)'!E16)","v":0},{"$f":"IF('MontageFinancier(1)'!F16=0,0,'MontageFinancier(1)'!F16)+IF('MontageFinancier(2)'!F16=0,0,'MontageFinancier(2)'!F16)+IF('MontageFinancier(3)'!F16=0,0,'MontageFinancier(3)'!F16)+IF('MontageFinancier(4)'!F16=0,0,'MontageFinancier(4)'!F16)+IF('MontageFinancier(5)'!F16=0,0,'MontageFinancier(5)'!F16)","v":0},{"$f":"IF('MontageFinancier(1)'!G16=0,0,'MontageFinancier(1)'!G16)+IF('MontageFinancier(2)'!G16=0,0,'MontageFinancier(2)'!G16)+IF('MontageFinancier(3)'!G16=0,0,'MontageFinancier(3)'!G16)+IF('MontageFinancier(4)'!G16=0,0,'MontageFinancier(4)'!G16)+IF('MontageFinancier(5)'!G16=0,0,'MontageFinancier(5)'!G16)","v":0},{"$f":"IF('MontageFinancier(1)'!H16=0,0,'MontageFinancier(1)'!H16)+IF('MontageFinancier(2)'!H16=0,0,'MontageFinancier(2)'!H16)+IF('MontageFinancier(3)'!H16=0,0,'MontageFinancier(3)'!H16)+IF('MontageFinancier(4)'!H16=0,0,'MontageFinancier(4)'!H16)+IF('MontageFinancier(5)'!H16=0,0,'MontageFinancier(5)'!H16)","v":0},{"$f":"IF('MontageFinancier(1)'!I16=0,0,'MontageFinancier(1)'!I16)+IF('MontageFinancier(2)'!I16=0,0,'MontageFinancier(2)'!I16)+IF('MontageFinancier(3)'!I16=0,0,'MontageFinancier(3)'!I16)+IF('MontageFinancier(4)'!I16=0,0,'MontageFinancier(4)'!I16)+IF('MontageFinancier(5)'!I16=0,0,'MontageFinancier(5)'!I16)","v":0},{"$f":"IF('MontageFinancier(1)'!J16=0,0,'MontageFinancier(1)'!J16)+IF('MontageFinancier(2)'!J16=0,0,'MontageFinancier(2)'!J16)+IF('MontageFinancier(3)'!J16=0,0,'MontageFinancier(3)'!J16)+IF('MontageFinancier(4)'!J16=0,0,'MontageFinancier(4)'!J16)+IF('MontageFinancier(5)'!J16=0,0,'MontageFinancier(5)'!J16)","v":0},{"$f":"IF('MontageFinancier(1)'!K16=0,0,'MontageFinancier(1)'!K16)+IF('MontageFinancier(2)'!K16=0,0,'MontageFinancier(2)'!K16)+IF('MontageFinancier(3)'!K16=0,0,'MontageFinancier(3)'!K16)+IF('MontageFinancier(4)'!K16=0,0,'MontageFinancier(4)'!K16)+IF('MontageFinancier(5)'!K16=0,0,'MontageFinancier(5)'!K16)","v":0},{"$f":"IF('MontageFinancier(1)'!L16=0,0,'MontageFinancier(1)'!L16)+IF('MontageFinancier(2)'!L16=0,0,'MontageFinancier(2)'!L16)+IF('MontageFinancier(3)'!L16=0,0,'MontageFinancier(3)'!L16)+IF('MontageFinancier(4)'!L16=0,0,'MontageFinancier(4)'!L16)+IF('MontageFinancier(5)'!L16=0,0,'MontageFinancier(5)'!L16)","v":0},{"$f":"IF('MontageFinancier(1)'!M16=0,0,'MontageFinancier(1)'!M16)+IF('MontageFinancier(2)'!M16=0,0,'MontageFinancier(2)'!M16)+IF('MontageFinancier(3)'!M16=0,0,'MontageFinancier(3)'!M16)+IF('MontageFinancier(4)'!M16=0,0,'MontageFinancier(4)'!M16)+IF('MontageFinancier(5)'!M16=0,0,'MontageFinancier(5)'!M16)","v":0},{"$f":"IF('MontageFinancier(1)'!N16=0,0,'MontageFinancier(1)'!N16)+IF('MontageFinancier(2)'!N16=0,0,'MontageFinancier(2)'!N16)+IF('MontageFinancier(3)'!N16=0,0,'MontageFinancier(3)'!N16)+IF('MontageFinancier(4)'!N16=0,0,'MontageFinancier(4)'!N16)+IF('MontageFinancier(5)'!N16=0,0,'MontageFinancier(5)'!N16)","v":0},{"$f":"IF('MontageFinancier(1)'!O16=0,0,'MontageFinancier(1)'!O16)+IF('MontageFinancier(2)'!O16=0,0,'MontageFinancier(2)'!O16)+IF('MontageFinancier(3)'!O16=0,0,'MontageFinancier(3)'!O16)+IF('MontageFinancier(4)'!O16=0,0,'MontageFinancier(4)'!O16)+IF('MontageFinancier(5)'!O16=0,0,'MontageFinancier(5)'!O16)","v":0},{"$f":"IF('MontageFinancier(1)'!P16=0,0,'MontageFinancier(1)'!P16)+IF('MontageFinancier(2)'!P16=0,0,'MontageFinancier(2)'!P16)+IF('MontageFinancier(3)'!P16=0,0,'MontageFinancier(3)'!P16)+IF('MontageFinancier(4)'!P16=0,0,'MontageFinancier(4)'!P16)+IF('MontageFinancier(5)'!P16=0,0,'MontageFinancier(5)'!P16)","v":0},{"$f":"IF('MontageFinancier(1)'!Q16=0,0,'MontageFinancier(1)'!Q16)+IF('MontageFinancier(2)'!Q16=0,0,'MontageFinancier(2)'!Q16)+IF('MontageFinancier(3)'!Q16=0,0,'MontageFinancier(3)'!Q16)+IF('MontageFinancier(4)'!Q16=0,0,'MontageFinancier(4)'!Q16)+IF('MontageFinancier(5)'!Q16=0,0,'MontageFinancier(5)'!Q16)","v":0},{"$f":"IF('MontageFinancier(1)'!R16=0,0,'MontageFinancier(1)'!R16)+IF('MontageFinancier(2)'!R16=0,0,'MontageFinancier(2)'!R16)+IF('MontageFinancier(3)'!R16=0,0,'MontageFinancier(3)'!R16)+IF('MontageFinancier(4)'!R16=0,0,'MontageFinancier(4)'!R16)+IF('MontageFinancier(5)'!R16=0,0,'MontageFinancier(5)'!R16)","v":0},{"$f":"IF('MontageFinancier(1)'!S16=0,0,'MontageFinancier(1)'!S16)+IF('MontageFinancier(2)'!S16=0,0,'MontageFinancier(2)'!S16)+IF('MontageFinancier(3)'!S16=0,0,'MontageFinancier(3)'!S16)+IF('MontageFinancier(4)'!S16=0,0,'MontageFinancier(4)'!S16)+IF('MontageFinancier(5)'!S16=0,0,'MontageFinancier(5)'!S16)","v":0},{"$f":"IF('MontageFinancier(1)'!T16=0,0,'MontageFinancier(1)'!T16)+IF('MontageFinancier(2)'!T16=0,0,'MontageFinancier(2)'!T16)+IF('MontageFinancier(3)'!T16=0,0,'MontageFinancier(3)'!T16)+IF('MontageFinancier(4)'!T16=0,0,'MontageFinancier(4)'!T16)+IF('MontageFinancier(5)'!T16=0,0,'MontageFinancier(5)'!T16)","v":0},{"$f":"IF('MontageFinancier(1)'!U16=0,0,'MontageFinancier(1)'!U16)+IF('MontageFinancier(2)'!U16=0,0,'MontageFinancier(2)'!U16)+IF('MontageFinancier(3)'!U16=0,0,'MontageFinancier(3)'!U16)+IF('MontageFinancier(4)'!U16=0,0,'MontageFinancier(4)'!U16)+IF('MontageFinancier(5)'!U16=0,0,'MontageFinancier(5)'!U16)","v":0},{"$f":"IF('MontageFinancier(1)'!V16=0,0,'MontageFinancier(1)'!V16)+IF('MontageFinancier(2)'!V16=0,0,'MontageFinancier(2)'!V16)+IF('MontageFinancier(3)'!V16=0,0,'MontageFinancier(3)'!V16)+IF('MontageFinancier(4)'!V16=0,0,'MontageFinancier(4)'!V16)+IF('MontageFinancier(5)'!V16=0,0,'MontageFinancier(5)'!V16)","v":0},{"$f":"IF('MontageFinancier(1)'!W16=0,0,'MontageFinancier(1)'!W16)+IF('MontageFinancier(2)'!W16=0,0,'MontageFinancier(2)'!W16)+IF('MontageFinancier(3)'!W16=0,0,'MontageFinancier(3)'!W16)+IF('MontageFinancier(4)'!W16=0,0,'MontageFinancier(4)'!W16)+IF('MontageFinancier(5)'!W16=0,0,'MontageFinancier(5)'!W16)","v":0},{"$f":"IF('MontageFinancier(1)'!X16=0,0,'MontageFinancier(1)'!X16)+IF('MontageFinancier(2)'!X16=0,0,'MontageFinancier(2)'!X16)+IF('MontageFinancier(3)'!X16=0,0,'MontageFinancier(3)'!X16)+IF('MontageFinancier(4)'!X16=0,0,'MontageFinancier(4)'!X16)+IF('MontageFinancier(5)'!X16=0,0,'MontageFinancier(5)'!X16)","v":0},{"$f":"IF('MontageFinancier(1)'!Y16=0,0,'MontageFinancier(1)'!Y16)+IF('MontageFinancier(2)'!Y16=0,0,'MontageFinancier(2)'!Y16)+IF('MontageFinancier(3)'!Y16=0,0,'MontageFinancier(3)'!Y16)+IF('MontageFinancier(4)'!Y16=0,0,'MontageFinancier(4)'!Y16)+IF('MontageFinancier(5)'!Y16=0,0,'MontageFinancier(5)'!Y16)","v":0},{"$f":"IF('MontageFinancier(1)'!Z16=0,0,'MontageFinancier(1)'!Z16)+IF('MontageFinancier(2)'!Z16=0,0,'MontageFinancier(2)'!Z16)+IF('MontageFinancier(3)'!Z16=0,0,'MontageFinancier(3)'!Z16)+IF('MontageFinancier(4)'!Z16=0,0,'MontageFinancier(4)'!Z16)+IF('MontageFinancier(5)'!Z16=0,0,'MontageFinancier(5)'!Z16)","v":0},{"$f":"IF('MontageFinancier(1)'!AA16=0,0,'MontageFinancier(1)'!AA16)+IF('MontageFinancier(2)'!AA16=0,0,'MontageFinancier(2)'!AA16)+IF('MontageFinancier(3)'!AA16=0,0,'MontageFinancier(3)'!AA16)+IF('MontageFinancier(4)'!AA16=0,0,'MontageFinancier(4)'!AA16)+IF('MontageFinancier(5)'!AA16=0,0,'MontageFinancier(5)'!AA16)","v":0},{"$f":"IF('MontageFinancier(1)'!AB16=0,0,'MontageFinancier(1)'!AB16)+IF('MontageFinancier(2)'!AB16=0,0,'MontageFinancier(2)'!AB16)+IF('MontageFinancier(3)'!AB16=0,0,'MontageFinancier(3)'!AB16)+IF('MontageFinancier(4)'!AB16=0,0,'MontageFinancier(4)'!AB16)+IF('MontageFinancier(5)'!AB16=0,0,'MontageFinancier(5)'!AB16)","v":0},{"$f":"IF('MontageFinancier(1)'!AC16=0,0,'MontageFinancier(1)'!AC16)+IF('MontageFinancier(2)'!AC16=0,0,'MontageFinancier(2)'!AC16)+IF('MontageFinancier(3)'!AC16=0,0,'MontageFinancier(3)'!AC16)+IF('MontageFinancier(4)'!AC16=0,0,'MontageFinancier(4)'!AC16)+IF('MontageFinancier(5)'!AC16=0,0,'MontageFinancier(5)'!AC16)","v":0},{"$f":"IF('MontageFinancier(1)'!AD16=0,0,'MontageFinancier(1)'!AD16)+IF('MontageFinancier(2)'!AD16=0,0,'MontageFinancier(2)'!AD16)+IF('MontageFinancier(3)'!AD16=0,0,'MontageFinancier(3)'!AD16)+IF('MontageFinancier(4)'!AD16=0,0,'MontageFinancier(4)'!AD16)+IF('MontageFinancier(5)'!AD16=0,0,'MontageFinancier(5)'!AD16)","v":0},{"$f":"IF('MontageFinancier(1)'!AE16=0,0,'MontageFinancier(1)'!AE16)+IF('MontageFinancier(2)'!AE16=0,0,'MontageFinancier(2)'!AE16)+IF('MontageFinancier(3)'!AE16=0,0,'MontageFinancier(3)'!AE16)+IF('MontageFinancier(4)'!AE16=0,0,'MontageFinancier(4)'!AE16)+IF('MontageFinancier(5)'!AE16=0,0,'MontageFinancier(5)'!AE16)","v":0},{"$f":"IF('MontageFinancier(1)'!AF16=0,0,'MontageFinancier(1)'!AF16)+IF('MontageFinancier(2)'!AF16=0,0,'MontageFinancier(2)'!AF16)+IF('MontageFinancier(3)'!AF16=0,0,'MontageFinancier(3)'!AF16)+IF('MontageFinancier(4)'!AF16=0,0,'MontageFinancier(4)'!AF16)+IF('MontageFinancier(5)'!AF16=0,0,'MontageFinancier(5)'!AF16)","v":0},{"$f":"IF('MontageFinancier(1)'!AG16=0,0,'MontageFinancier(1)'!AG16)+IF('MontageFinancier(2)'!AG16=0,0,'MontageFinancier(2)'!AG16)+IF('MontageFinancier(3)'!AG16=0,0,'MontageFinancier(3)'!AG16)+IF('MontageFinancier(4)'!AG16=0,0,'MontageFinancier(4)'!AG16)+IF('MontageFinancier(5)'!AG16=0,0,'MontageFinancier(5)'!AG16)","v":0},{"$f":"IF('MontageFinancier(1)'!AH16=0,0,'MontageFinancier(1)'!AH16)+IF('MontageFinancier(2)'!AH16=0,0,'MontageFinancier(2)'!AH16)+IF('MontageFinancier(3)'!AH16=0,0,'MontageFinancier(3)'!AH16)+IF('MontageFinancier(4)'!AH16=0,0,'MontageFinancier(4)'!AH16)+IF('MontageFinancier(5)'!AH16=0,0,'MontageFinancier(5)'!AH16)","v":0},{"$f":"IF('MontageFinancier(1)'!AI16=0,0,'MontageFinancier(1)'!AI16)+IF('MontageFinancier(2)'!AI16=0,0,'MontageFinancier(2)'!AI16)+IF('MontageFinancier(3)'!AI16=0,0,'MontageFinancier(3)'!AI16)+IF('MontageFinancier(4)'!AI16=0,0,'MontageFinancier(4)'!AI16)+IF('MontageFinancier(5)'!AI16=0,0,'MontageFinancier(5)'!AI16)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ16=0,0,'MontageFinancier(1)'!AJ16)+IF('MontageFinancier(2)'!AJ16=0,0,'MontageFinancier(2)'!AJ16)+IF('MontageFinancier(3)'!AJ16=0,0,'MontageFinancier(3)'!AJ16)+IF('MontageFinancier(4)'!AJ16=0,0,'MontageFinancier(4)'!AJ16)+IF('MontageFinancier(5)'!AJ16=0,0,'MontageFinancier(5)'!AJ16)","v":0},{"$f":"IF('MontageFinancier(1)'!AK16=0,0,'MontageFinancier(1)'!AK16)+IF('MontageFinancier(2)'!AK16=0,0,'MontageFinancier(2)'!AK16)+IF('MontageFinancier(3)'!AK16=0,0,'MontageFinancier(3)'!AK16)+IF('MontageFinancier(4)'!AK16=0,0,'MontageFinancier(4)'!AK16)+IF('MontageFinancier(5)'!AK16=0,0,'MontageFinancier(5)'!AK16)","v":0},{"$f":"IF('MontageFinancier(1)'!AL16=0,0,'MontageFinancier(1)'!AL16)+IF('MontageFinancier(2)'!AL16=0,0,'MontageFinancier(2)'!AL16)+IF('MontageFinancier(3)'!AL16=0,0,'MontageFinancier(3)'!AL16)+IF('MontageFinancier(4)'!AL16=0,0,'MontageFinancier(4)'!AL16)+IF('MontageFinancier(5)'!AL16=0,0,'MontageFinancier(5)'!AL16)","v":0},{"$f":"IF('MontageFinancier(1)'!AM16=0,0,'MontageFinancier(1)'!AM16)+IF('MontageFinancier(2)'!AM16=0,0,'MontageFinancier(2)'!AM16)+IF('MontageFinancier(3)'!AM16=0,0,'MontageFinancier(3)'!AM16)+IF('MontageFinancier(4)'!AM16=0,0,'MontageFinancier(4)'!AM16)+IF('MontageFinancier(5)'!AM16=0,0,'MontageFinancier(5)'!AM16)","v":0},{"$f":"IF('MontageFinancier(1)'!AN16=0,0,'MontageFinancier(1)'!AN16)+IF('MontageFinancier(2)'!AN16=0,0,'MontageFinancier(2)'!AN16)+IF('MontageFinancier(3)'!AN16=0,0,'MontageFinancier(3)'!AN16)+IF('MontageFinancier(4)'!AN16=0,0,'MontageFinancier(4)'!AN16)+IF('MontageFinancier(5)'!AN16=0,0,'MontageFinancier(5)'!AN16)","v":0},{"$f":"IF('MontageFinancier(1)'!AO16=0,0,'MontageFinancier(1)'!AO16)+IF('MontageFinancier(2)'!AO16=0,0,'MontageFinancier(2)'!AO16)+IF('MontageFinancier(3)'!AO16=0,0,'MontageFinancier(3)'!AO16)+IF('MontageFinancier(4)'!AO16=0,0,'MontageFinancier(4)'!AO16)+IF('MontageFinancier(5)'!AO16=0,0,'MontageFinancier(5)'!AO16)","v":0}]
["Débroussaillage",{"$f":"IF('MontageFinancier(1)'!B17=0,0,'MontageFinancier(1)'!B17)+IF('MontageFinancier(2)'!B17=0,0,'MontageFinancier(2)'!B17)+IF('MontageFinancier(3)'!B17=0,0,'MontageFinancier(3)'!B17)+IF('MontageFinancier(4)'!B17=0,0,'MontageFinancier(4)'!B17)+IF('MontageFinancier(5)'!B17=0,0,'MontageFinancier(5)'!B17)","v":0},{"$f":"IF('MontageFinancier(1)'!C17=0,0,'MontageFinancier(1)'!C17)+IF('MontageFinancier(2)'!C17=0,0,'MontageFinancier(2)'!C17)+IF('MontageFinancier(3)'!C17=0,0,'MontageFinancier(3)'!C17)+IF('MontageFinancier(4)'!C17=0,0,'MontageFinancier(4)'!C17)+IF('MontageFinancier(5)'!C17=0,0,'MontageFinancier(5)'!C17)","v":0},{"$f":"IF('MontageFinancier(1)'!D17=0,0,'MontageFinancier(1)'!D17)+IF('MontageFinancier(2)'!D17=0,0,'MontageFinancier(2)'!D17)+IF('MontageFinancier(3)'!D17=0,0,'MontageFinancier(3)'!D17)+IF('MontageFinancier(4)'!D17=0,0,'MontageFinancier(4)'!D17)+IF('MontageFinancier(5)'!D17=0,0,'MontageFinancier(5)'!D17)","v":0},{"$f":"IF('MontageFinancier(1)'!E17=0,0,'MontageFinancier(1)'!E17)+IF('MontageFinancier(2)'!E17=0,0,'MontageFinancier(2)'!E17)+IF('MontageFinancier(3)'!E17=0,0,'MontageFinancier(3)'!E17)+IF('MontageFinancier(4)'!E17=0,0,'MontageFinancier(4)'!E17)+IF('MontageFinancier(5)'!E17=0,0,'MontageFinancier(5)'!E17)","v":0},{"$f":"IF('MontageFinancier(1)'!F17=0,0,'MontageFinancier(1)'!F17)+IF('MontageFinancier(2)'!F17=0,0,'MontageFinancier(2)'!F17)+IF('MontageFinancier(3)'!F17=0,0,'MontageFinancier(3)'!F17)+IF('MontageFinancier(4)'!F17=0,0,'MontageFinancier(4)'!F17)+IF('MontageFinancier(5)'!F17=0,0,'MontageFinancier(5)'!F17)","v":0},{"$f":"IF('MontageFinancier(1)'!G17=0,0,'MontageFinancier(1)'!G17)+IF('MontageFinancier(2)'!G17=0,0,'MontageFinancier(2)'!G17)+IF('MontageFinancier(3)'!G17=0,0,'MontageFinancier(3)'!G17)+IF('MontageFinancier(4)'!G17=0,0,'MontageFinancier(4)'!G17)+IF('MontageFinancier(5)'!G17=0,0,'MontageFinancier(5)'!G17)","v":0},{"$f":"IF('MontageFinancier(1)'!H17=0,0,'MontageFinancier(1)'!H17)+IF('MontageFinancier(2)'!H17=0,0,'MontageFinancier(2)'!H17)+IF('MontageFinancier(3)'!H17=0,0,'MontageFinancier(3)'!H17)+IF('MontageFinancier(4)'!H17=0,0,'MontageFinancier(4)'!H17)+IF('MontageFinancier(5)'!H17=0,0,'MontageFinancier(5)'!H17)","v":0},{"$f":"IF('MontageFinancier(1)'!I17=0,0,'MontageFinancier(1)'!I17)+IF('MontageFinancier(2)'!I17=0,0,'MontageFinancier(2)'!I17)+IF('MontageFinancier(3)'!I17=0,0,'MontageFinancier(3)'!I17)+IF('MontageFinancier(4)'!I17=0,0,'MontageFinancier(4)'!I17)+IF('MontageFinancier(5)'!I17=0,0,'MontageFinancier(5)'!I17)","v":0},{"$f":"IF('MontageFinancier(1)'!J17=0,0,'MontageFinancier(1)'!J17)+IF('MontageFinancier(2)'!J17=0,0,'MontageFinancier(2)'!J17)+IF('MontageFinancier(3)'!J17=0,0,'MontageFinancier(3)'!J17)+IF('MontageFinancier(4)'!J17=0,0,'MontageFinancier(4)'!J17)+IF('MontageFinancier(5)'!J17=0,0,'MontageFinancier(5)'!J17)","v":0},{"$f":"IF('MontageFinancier(1)'!K17=0,0,'MontageFinancier(1)'!K17)+IF('MontageFinancier(2)'!K17=0,0,'MontageFinancier(2)'!K17)+IF('MontageFinancier(3)'!K17=0,0,'MontageFinancier(3)'!K17)+IF('MontageFinancier(4)'!K17=0,0,'MontageFinancier(4)'!K17)+IF('MontageFinancier(5)'!K17=0,0,'MontageFinancier(5)'!K17)","v":0},{"$f":"IF('MontageFinancier(1)'!L17=0,0,'MontageFinancier(1)'!L17)+IF('MontageFinancier(2)'!L17=0,0,'MontageFinancier(2)'!L17)+IF('MontageFinancier(3)'!L17=0,0,'MontageFinancier(3)'!L17)+IF('MontageFinancier(4)'!L17=0,0,'MontageFinancier(4)'!L17)+IF('MontageFinancier(5)'!L17=0,0,'MontageFinancier(5)'!L17)","v":0},{"$f":"IF('MontageFinancier(1)'!M17=0,0,'MontageFinancier(1)'!M17)+IF('MontageFinancier(2)'!M17=0,0,'MontageFinancier(2)'!M17)+IF('MontageFinancier(3)'!M17=0,0,'MontageFinancier(3)'!M17)+IF('MontageFinancier(4)'!M17=0,0,'MontageFinancier(4)'!M17)+IF('MontageFinancier(5)'!M17=0,0,'MontageFinancier(5)'!M17)","v":0},{"$f":"IF('MontageFinancier(1)'!N17=0,0,'MontageFinancier(1)'!N17)+IF('MontageFinancier(2)'!N17=0,0,'MontageFinancier(2)'!N17)+IF('MontageFinancier(3)'!N17=0,0,'MontageFinancier(3)'!N17)+IF('MontageFinancier(4)'!N17=0,0,'MontageFinancier(4)'!N17)+IF('MontageFinancier(5)'!N17=0,0,'MontageFinancier(5)'!N17)","v":0},{"$f":"IF('MontageFinancier(1)'!O17=0,0,'MontageFinancier(1)'!O17)+IF('MontageFinancier(2)'!O17=0,0,'MontageFinancier(2)'!O17)+IF('MontageFinancier(3)'!O17=0,0,'MontageFinancier(3)'!O17)+IF('MontageFinancier(4)'!O17=0,0,'MontageFinancier(4)'!O17)+IF('MontageFinancier(5)'!O17=0,0,'MontageFinancier(5)'!O17)","v":0},{"$f":"IF('MontageFinancier(1)'!P17=0,0,'MontageFinancier(1)'!P17)+IF('MontageFinancier(2)'!P17=0,0,'MontageFinancier(2)'!P17)+IF('MontageFinancier(3)'!P17=0,0,'MontageFinancier(3)'!P17)+IF('MontageFinancier(4)'!P17=0,0,'MontageFinancier(4)'!P17)+IF('MontageFinancier(5)'!P17=0,0,'MontageFinancier(5)'!P17)","v":0},{"$f":"IF('MontageFinancier(1)'!Q17=0,0,'MontageFinancier(1)'!Q17)+IF('MontageFinancier(2)'!Q17=0,0,'MontageFinancier(2)'!Q17)+IF('MontageFinancier(3)'!Q17=0,0,'MontageFinancier(3)'!Q17)+IF('MontageFinancier(4)'!Q17=0,0,'MontageFinancier(4)'!Q17)+IF('MontageFinancier(5)'!Q17=0,0,'MontageFinancier(5)'!Q17)","v":0},{"$f":"IF('MontageFinancier(1)'!R17=0,0,'MontageFinancier(1)'!R17)+IF('MontageFinancier(2)'!R17=0,0,'MontageFinancier(2)'!R17)+IF('MontageFinancier(3)'!R17=0,0,'MontageFinancier(3)'!R17)+IF('MontageFinancier(4)'!R17=0,0,'MontageFinancier(4)'!R17)+IF('MontageFinancier(5)'!R17=0,0,'MontageFinancier(5)'!R17)","v":0},{"$f":"IF('MontageFinancier(1)'!S17=0,0,'MontageFinancier(1)'!S17)+IF('MontageFinancier(2)'!S17=0,0,'MontageFinancier(2)'!S17)+IF('MontageFinancier(3)'!S17=0,0,'MontageFinancier(3)'!S17)+IF('MontageFinancier(4)'!S17=0,0,'MontageFinancier(4)'!S17)+IF('MontageFinancier(5)'!S17=0,0,'MontageFinancier(5)'!S17)","v":0},{"$f":"IF('MontageFinancier(1)'!T17=0,0,'MontageFinancier(1)'!T17)+IF('MontageFinancier(2)'!T17=0,0,'MontageFinancier(2)'!T17)+IF('MontageFinancier(3)'!T17=0,0,'MontageFinancier(3)'!T17)+IF('MontageFinancier(4)'!T17=0,0,'MontageFinancier(4)'!T17)+IF('MontageFinancier(5)'!T17=0,0,'MontageFinancier(5)'!T17)","v":0},{"$f":"IF('MontageFinancier(1)'!U17=0,0,'MontageFinancier(1)'!U17)+IF('MontageFinancier(2)'!U17=0,0,'MontageFinancier(2)'!U17)+IF('MontageFinancier(3)'!U17=0,0,'MontageFinancier(3)'!U17)+IF('MontageFinancier(4)'!U17=0,0,'MontageFinancier(4)'!U17)+IF('MontageFinancier(5)'!U17=0,0,'MontageFinancier(5)'!U17)","v":0},{"$f":"IF('MontageFinancier(1)'!V17=0,0,'MontageFinancier(1)'!V17)+IF('MontageFinancier(2)'!V17=0,0,'MontageFinancier(2)'!V17)+IF('MontageFinancier(3)'!V17=0,0,'MontageFinancier(3)'!V17)+IF('MontageFinancier(4)'!V17=0,0,'MontageFinancier(4)'!V17)+IF('MontageFinancier(5)'!V17=0,0,'MontageFinancier(5)'!V17)","v":0},{"$f":"IF('MontageFinancier(1)'!W17=0,0,'MontageFinancier(1)'!W17)+IF('MontageFinancier(2)'!W17=0,0,'MontageFinancier(2)'!W17)+IF('MontageFinancier(3)'!W17=0,0,'MontageFinancier(3)'!W17)+IF('MontageFinancier(4)'!W17=0,0,'MontageFinancier(4)'!W17)+IF('MontageFinancier(5)'!W17=0,0,'MontageFinancier(5)'!W17)","v":0},{"$f":"IF('MontageFinancier(1)'!X17=0,0,'MontageFinancier(1)'!X17)+IF('MontageFinancier(2)'!X17=0,0,'MontageFinancier(2)'!X17)+IF('MontageFinancier(3)'!X17=0,0,'MontageFinancier(3)'!X17)+IF('MontageFinancier(4)'!X17=0,0,'MontageFinancier(4)'!X17)+IF('MontageFinancier(5)'!X17=0,0,'MontageFinancier(5)'!X17)","v":0},{"$f":"IF('MontageFinancier(1)'!Y17=0,0,'MontageFinancier(1)'!Y17)+IF('MontageFinancier(2)'!Y17=0,0,'MontageFinancier(2)'!Y17)+IF('MontageFinancier(3)'!Y17=0,0,'MontageFinancier(3)'!Y17)+IF('MontageFinancier(4)'!Y17=0,0,'MontageFinancier(4)'!Y17)+IF('MontageFinancier(5)'!Y17=0,0,'MontageFinancier(5)'!Y17)","v":0},{"$f":"IF('MontageFinancier(1)'!Z17=0,0,'MontageFinancier(1)'!Z17)+IF('MontageFinancier(2)'!Z17=0,0,'MontageFinancier(2)'!Z17)+IF('MontageFinancier(3)'!Z17=0,0,'MontageFinancier(3)'!Z17)+IF('MontageFinancier(4)'!Z17=0,0,'MontageFinancier(4)'!Z17)+IF('MontageFinancier(5)'!Z17=0,0,'MontageFinancier(5)'!Z17)","v":0},{"$f":"IF('MontageFinancier(1)'!AA17=0,0,'MontageFinancier(1)'!AA17)+IF('MontageFinancier(2)'!AA17=0,0,'MontageFinancier(2)'!AA17)+IF('MontageFinancier(3)'!AA17=0,0,'MontageFinancier(3)'!AA17)+IF('MontageFinancier(4)'!AA17=0,0,'MontageFinancier(4)'!AA17)+IF('MontageFinancier(5)'!AA17=0,0,'MontageFinancier(5)'!AA17)","v":0},{"$f":"IF('MontageFinancier(1)'!AB17=0,0,'MontageFinancier(1)'!AB17)+IF('MontageFinancier(2)'!AB17=0,0,'MontageFinancier(2)'!AB17)+IF('MontageFinancier(3)'!AB17=0,0,'MontageFinancier(3)'!AB17)+IF('MontageFinancier(4)'!AB17=0,0,'MontageFinancier(4)'!AB17)+IF('MontageFinancier(5)'!AB17=0,0,'MontageFinancier(5)'!AB17)","v":0},{"$f":"IF('MontageFinancier(1)'!AC17=0,0,'MontageFinancier(1)'!AC17)+IF('MontageFinancier(2)'!AC17=0,0,'MontageFinancier(2)'!AC17)+IF('MontageFinancier(3)'!AC17=0,0,'MontageFinancier(3)'!AC17)+IF('MontageFinancier(4)'!AC17=0,0,'MontageFinancier(4)'!AC17)+IF('MontageFinancier(5)'!AC17=0,0,'MontageFinancier(5)'!AC17)","v":0},{"$f":"IF('MontageFinancier(1)'!AD17=0,0,'MontageFinancier(1)'!AD17)+IF('MontageFinancier(2)'!AD17=0,0,'MontageFinancier(2)'!AD17)+IF('MontageFinancier(3)'!AD17=0,0,'MontageFinancier(3)'!AD17)+IF('MontageFinancier(4)'!AD17=0,0,'MontageFinancier(4)'!AD17)+IF('MontageFinancier(5)'!AD17=0,0,'MontageFinancier(5)'!AD17)","v":0},{"$f":"IF('MontageFinancier(1)'!AE17=0,0,'MontageFinancier(1)'!AE17)+IF('MontageFinancier(2)'!AE17=0,0,'MontageFinancier(2)'!AE17)+IF('MontageFinancier(3)'!AE17=0,0,'MontageFinancier(3)'!AE17)+IF('MontageFinancier(4)'!AE17=0,0,'MontageFinancier(4)'!AE17)+IF('MontageFinancier(5)'!AE17=0,0,'MontageFinancier(5)'!AE17)","v":0},{"$f":"IF('MontageFinancier(1)'!AF17=0,0,'MontageFinancier(1)'!AF17)+IF('MontageFinancier(2)'!AF17=0,0,'MontageFinancier(2)'!AF17)+IF('MontageFinancier(3)'!AF17=0,0,'MontageFinancier(3)'!AF17)+IF('MontageFinancier(4)'!AF17=0,0,'MontageFinancier(4)'!AF17)+IF('MontageFinancier(5)'!AF17=0,0,'MontageFinancier(5)'!AF17)","v":0},{"$f":"IF('MontageFinancier(1)'!AG17=0,0,'MontageFinancier(1)'!AG17)+IF('MontageFinancier(2)'!AG17=0,0,'MontageFinancier(2)'!AG17)+IF('MontageFinancier(3)'!AG17=0,0,'MontageFinancier(3)'!AG17)+IF('MontageFinancier(4)'!AG17=0,0,'MontageFinancier(4)'!AG17)+IF('MontageFinancier(5)'!AG17=0,0,'MontageFinancier(5)'!AG17)","v":0},{"$f":"IF('MontageFinancier(1)'!AH17=0,0,'MontageFinancier(1)'!AH17)+IF('MontageFinancier(2)'!AH17=0,0,'MontageFinancier(2)'!AH17)+IF('MontageFinancier(3)'!AH17=0,0,'MontageFinancier(3)'!AH17)+IF('MontageFinancier(4)'!AH17=0,0,'MontageFinancier(4)'!AH17)+IF('MontageFinancier(5)'!AH17=0,0,'MontageFinancier(5)'!AH17)","v":0},{"$f":"IF('MontageFinancier(1)'!AI17=0,0,'MontageFinancier(1)'!AI17)+IF('MontageFinancier(2)'!AI17=0,0,'MontageFinancier(2)'!AI17)+IF('MontageFinancier(3)'!AI17=0,0,'MontageFinancier(3)'!AI17)+IF('MontageFinancier(4)'!AI17=0,0,'MontageFinancier(4)'!AI17)+IF('MontageFinancier(5)'!AI17=0,0,'MontageFinancier(5)'!AI17)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ17=0,0,'MontageFinancier(1)'!AJ17)+IF('MontageFinancier(2)'!AJ17=0,0,'MontageFinancier(2)'!AJ17)+IF('MontageFinancier(3)'!AJ17=0,0,'MontageFinancier(3)'!AJ17)+IF('MontageFinancier(4)'!AJ17=0,0,'MontageFinancier(4)'!AJ17)+IF('MontageFinancier(5)'!AJ17=0,0,'MontageFinancier(5)'!AJ17)","v":0},{"$f":"IF('MontageFinancier(1)'!AK17=0,0,'MontageFinancier(1)'!AK17)+IF('MontageFinancier(2)'!AK17=0,0,'MontageFinancier(2)'!AK17)+IF('MontageFinancier(3)'!AK17=0,0,'MontageFinancier(3)'!AK17)+IF('MontageFinancier(4)'!AK17=0,0,'MontageFinancier(4)'!AK17)+IF('MontageFinancier(5)'!AK17=0,0,'MontageFinancier(5)'!AK17)","v":0},{"$f":"IF('MontageFinancier(1)'!AL17=0,0,'MontageFinancier(1)'!AL17)+IF('MontageFinancier(2)'!AL17=0,0,'MontageFinancier(2)'!AL17)+IF('MontageFinancier(3)'!AL17=0,0,'MontageFinancier(3)'!AL17)+IF('MontageFinancier(4)'!AL17=0,0,'MontageFinancier(4)'!AL17)+IF('MontageFinancier(5)'!AL17=0,0,'MontageFinancier(5)'!AL17)","v":0},{"$f":"IF('MontageFinancier(1)'!AM17=0,0,'MontageFinancier(1)'!AM17)+IF('MontageFinancier(2)'!AM17=0,0,'MontageFinancier(2)'!AM17)+IF('MontageFinancier(3)'!AM17=0,0,'MontageFinancier(3)'!AM17)+IF('MontageFinancier(4)'!AM17=0,0,'MontageFinancier(4)'!AM17)+IF('MontageFinancier(5)'!AM17=0,0,'MontageFinancier(5)'!AM17)","v":0},{"$f":"IF('MontageFinancier(1)'!AN17=0,0,'MontageFinancier(1)'!AN17)+IF('MontageFinancier(2)'!AN17=0,0,'MontageFinancier(2)'!AN17)+IF('MontageFinancier(3)'!AN17=0,0,'MontageFinancier(3)'!AN17)+IF('MontageFinancier(4)'!AN17=0,0,'MontageFinancier(4)'!AN17)+IF('MontageFinancier(5)'!AN17=0,0,'MontageFinancier(5)'!AN17)","v":0},{"$f":"IF('MontageFinancier(1)'!AO17=0,0,'MontageFinancier(1)'!AO17)+IF('MontageFinancier(2)'!AO17=0,0,'MontageFinancier(2)'!AO17)+IF('MontageFinancier(3)'!AO17=0,0,'MontageFinancier(3)'!AO17)+IF('MontageFinancier(4)'!AO17=0,0,'MontageFinancier(4)'!AO17)+IF('MontageFinancier(5)'!AO17=0,0,'MontageFinancier(5)'!AO17)","v":0}]
["Fauche herbacées et Panic",{"$f":"IF('MontageFinancier(1)'!B18=0,0,'MontageFinancier(1)'!B18)+IF('MontageFinancier(2)'!B18=0,0,'MontageFinancier(2)'!B18)+IF('MontageFinancier(3)'!B18=0,0,'MontageFinancier(3)'!B18)+IF('MontageFinancier(4)'!B18=0,0,'MontageFinancier(4)'!B18)+IF('MontageFinancier(5)'!B18=0,0,'MontageFinancier(5)'!B18)","v":0},{"$f":"IF('MontageFinancier(1)'!C18=0,0,'MontageFinancier(1)'!C18)+IF('MontageFinancier(2)'!C18=0,0,'MontageFinancier(2)'!C18)+IF('MontageFinancier(3)'!C18=0,0,'MontageFinancier(3)'!C18)+IF('MontageFinancier(4)'!C18=0,0,'MontageFinancier(4)'!C18)+IF('MontageFinancier(5)'!C18=0,0,'MontageFinancier(5)'!C18)","v":0},{"$f":"IF('MontageFinancier(1)'!D18=0,0,'MontageFinancier(1)'!D18)+IF('MontageFinancier(2)'!D18=0,0,'MontageFinancier(2)'!D18)+IF('MontageFinancier(3)'!D18=0,0,'MontageFinancier(3)'!D18)+IF('MontageFinancier(4)'!D18=0,0,'MontageFinancier(4)'!D18)+IF('MontageFinancier(5)'!D18=0,0,'MontageFinancier(5)'!D18)","v":0},{"$f":"IF('MontageFinancier(1)'!E18=0,0,'MontageFinancier(1)'!E18)+IF('MontageFinancier(2)'!E18=0,0,'MontageFinancier(2)'!E18)+IF('MontageFinancier(3)'!E18=0,0,'MontageFinancier(3)'!E18)+IF('MontageFinancier(4)'!E18=0,0,'MontageFinancier(4)'!E18)+IF('MontageFinancier(5)'!E18=0,0,'MontageFinancier(5)'!E18)","v":0},{"$f":"IF('MontageFinancier(1)'!F18=0,0,'MontageFinancier(1)'!F18)+IF('MontageFinancier(2)'!F18=0,0,'MontageFinancier(2)'!F18)+IF('MontageFinancier(3)'!F18=0,0,'MontageFinancier(3)'!F18)+IF('MontageFinancier(4)'!F18=0,0,'MontageFinancier(4)'!F18)+IF('MontageFinancier(5)'!F18=0,0,'MontageFinancier(5)'!F18)","v":0},{"$f":"IF('MontageFinancier(1)'!G18=0,0,'MontageFinancier(1)'!G18)+IF('MontageFinancier(2)'!G18=0,0,'MontageFinancier(2)'!G18)+IF('MontageFinancier(3)'!G18=0,0,'MontageFinancier(3)'!G18)+IF('MontageFinancier(4)'!G18=0,0,'MontageFinancier(4)'!G18)+IF('MontageFinancier(5)'!G18=0,0,'MontageFinancier(5)'!G18)","v":0},{"$f":"IF('MontageFinancier(1)'!H18=0,0,'MontageFinancier(1)'!H18)+IF('MontageFinancier(2)'!H18=0,0,'MontageFinancier(2)'!H18)+IF('MontageFinancier(3)'!H18=0,0,'MontageFinancier(3)'!H18)+IF('MontageFinancier(4)'!H18=0,0,'MontageFinancier(4)'!H18)+IF('MontageFinancier(5)'!H18=0,0,'MontageFinancier(5)'!H18)","v":0},{"$f":"IF('MontageFinancier(1)'!I18=0,0,'MontageFinancier(1)'!I18)+IF('MontageFinancier(2)'!I18=0,0,'MontageFinancier(2)'!I18)+IF('MontageFinancier(3)'!I18=0,0,'MontageFinancier(3)'!I18)+IF('MontageFinancier(4)'!I18=0,0,'MontageFinancier(4)'!I18)+IF('MontageFinancier(5)'!I18=0,0,'MontageFinancier(5)'!I18)","v":0},{"$f":"IF('MontageFinancier(1)'!J18=0,0,'MontageFinancier(1)'!J18)+IF('MontageFinancier(2)'!J18=0,0,'MontageFinancier(2)'!J18)+IF('MontageFinancier(3)'!J18=0,0,'MontageFinancier(3)'!J18)+IF('MontageFinancier(4)'!J18=0,0,'MontageFinancier(4)'!J18)+IF('MontageFinancier(5)'!J18=0,0,'MontageFinancier(5)'!J18)","v":0},{"$f":"IF('MontageFinancier(1)'!K18=0,0,'MontageFinancier(1)'!K18)+IF('MontageFinancier(2)'!K18=0,0,'MontageFinancier(2)'!K18)+IF('MontageFinancier(3)'!K18=0,0,'MontageFinancier(3)'!K18)+IF('MontageFinancier(4)'!K18=0,0,'MontageFinancier(4)'!K18)+IF('MontageFinancier(5)'!K18=0,0,'MontageFinancier(5)'!K18)","v":0},{"$f":"IF('MontageFinancier(1)'!L18=0,0,'MontageFinancier(1)'!L18)+IF('MontageFinancier(2)'!L18=0,0,'MontageFinancier(2)'!L18)+IF('MontageFinancier(3)'!L18=0,0,'MontageFinancier(3)'!L18)+IF('MontageFinancier(4)'!L18=0,0,'MontageFinancier(4)'!L18)+IF('MontageFinancier(5)'!L18=0,0,'MontageFinancier(5)'!L18)","v":0},{"$f":"IF('MontageFinancier(1)'!M18=0,0,'MontageFinancier(1)'!M18)+IF('MontageFinancier(2)'!M18=0,0,'MontageFinancier(2)'!M18)+IF('MontageFinancier(3)'!M18=0,0,'MontageFinancier(3)'!M18)+IF('MontageFinancier(4)'!M18=0,0,'MontageFinancier(4)'!M18)+IF('MontageFinancier(5)'!M18=0,0,'MontageFinancier(5)'!M18)","v":0},{"$f":"IF('MontageFinancier(1)'!N18=0,0,'MontageFinancier(1)'!N18)+IF('MontageFinancier(2)'!N18=0,0,'MontageFinancier(2)'!N18)+IF('MontageFinancier(3)'!N18=0,0,'MontageFinancier(3)'!N18)+IF('MontageFinancier(4)'!N18=0,0,'MontageFinancier(4)'!N18)+IF('MontageFinancier(5)'!N18=0,0,'MontageFinancier(5)'!N18)","v":0},{"$f":"IF('MontageFinancier(1)'!O18=0,0,'MontageFinancier(1)'!O18)+IF('MontageFinancier(2)'!O18=0,0,'MontageFinancier(2)'!O18)+IF('MontageFinancier(3)'!O18=0,0,'MontageFinancier(3)'!O18)+IF('MontageFinancier(4)'!O18=0,0,'MontageFinancier(4)'!O18)+IF('MontageFinancier(5)'!O18=0,0,'MontageFinancier(5)'!O18)","v":0},{"$f":"IF('MontageFinancier(1)'!P18=0,0,'MontageFinancier(1)'!P18)+IF('MontageFinancier(2)'!P18=0,0,'MontageFinancier(2)'!P18)+IF('MontageFinancier(3)'!P18=0,0,'MontageFinancier(3)'!P18)+IF('MontageFinancier(4)'!P18=0,0,'MontageFinancier(4)'!P18)+IF('MontageFinancier(5)'!P18=0,0,'MontageFinancier(5)'!P18)","v":0},{"$f":"IF('MontageFinancier(1)'!Q18=0,0,'MontageFinancier(1)'!Q18)+IF('MontageFinancier(2)'!Q18=0,0,'MontageFinancier(2)'!Q18)+IF('MontageFinancier(3)'!Q18=0,0,'MontageFinancier(3)'!Q18)+IF('MontageFinancier(4)'!Q18=0,0,'MontageFinancier(4)'!Q18)+IF('MontageFinancier(5)'!Q18=0,0,'MontageFinancier(5)'!Q18)","v":0},{"$f":"IF('MontageFinancier(1)'!R18=0,0,'MontageFinancier(1)'!R18)+IF('MontageFinancier(2)'!R18=0,0,'MontageFinancier(2)'!R18)+IF('MontageFinancier(3)'!R18=0,0,'MontageFinancier(3)'!R18)+IF('MontageFinancier(4)'!R18=0,0,'MontageFinancier(4)'!R18)+IF('MontageFinancier(5)'!R18=0,0,'MontageFinancier(5)'!R18)","v":0},{"$f":"IF('MontageFinancier(1)'!S18=0,0,'MontageFinancier(1)'!S18)+IF('MontageFinancier(2)'!S18=0,0,'MontageFinancier(2)'!S18)+IF('MontageFinancier(3)'!S18=0,0,'MontageFinancier(3)'!S18)+IF('MontageFinancier(4)'!S18=0,0,'MontageFinancier(4)'!S18)+IF('MontageFinancier(5)'!S18=0,0,'MontageFinancier(5)'!S18)","v":0},{"$f":"IF('MontageFinancier(1)'!T18=0,0,'MontageFinancier(1)'!T18)+IF('MontageFinancier(2)'!T18=0,0,'MontageFinancier(2)'!T18)+IF('MontageFinancier(3)'!T18=0,0,'MontageFinancier(3)'!T18)+IF('MontageFinancier(4)'!T18=0,0,'MontageFinancier(4)'!T18)+IF('MontageFinancier(5)'!T18=0,0,'MontageFinancier(5)'!T18)","v":0},{"$f":"IF('MontageFinancier(1)'!U18=0,0,'MontageFinancier(1)'!U18)+IF('MontageFinancier(2)'!U18=0,0,'MontageFinancier(2)'!U18)+IF('MontageFinancier(3)'!U18=0,0,'MontageFinancier(3)'!U18)+IF('MontageFinancier(4)'!U18=0,0,'MontageFinancier(4)'!U18)+IF('MontageFinancier(5)'!U18=0,0,'MontageFinancier(5)'!U18)","v":0},{"$f":"IF('MontageFinancier(1)'!V18=0,0,'MontageFinancier(1)'!V18)+IF('MontageFinancier(2)'!V18=0,0,'MontageFinancier(2)'!V18)+IF('MontageFinancier(3)'!V18=0,0,'MontageFinancier(3)'!V18)+IF('MontageFinancier(4)'!V18=0,0,'MontageFinancier(4)'!V18)+IF('MontageFinancier(5)'!V18=0,0,'MontageFinancier(5)'!V18)","v":0},{"$f":"IF('MontageFinancier(1)'!W18=0,0,'MontageFinancier(1)'!W18)+IF('MontageFinancier(2)'!W18=0,0,'MontageFinancier(2)'!W18)+IF('MontageFinancier(3)'!W18=0,0,'MontageFinancier(3)'!W18)+IF('MontageFinancier(4)'!W18=0,0,'MontageFinancier(4)'!W18)+IF('MontageFinancier(5)'!W18=0,0,'MontageFinancier(5)'!W18)","v":0},{"$f":"IF('MontageFinancier(1)'!X18=0,0,'MontageFinancier(1)'!X18)+IF('MontageFinancier(2)'!X18=0,0,'MontageFinancier(2)'!X18)+IF('MontageFinancier(3)'!X18=0,0,'MontageFinancier(3)'!X18)+IF('MontageFinancier(4)'!X18=0,0,'MontageFinancier(4)'!X18)+IF('MontageFinancier(5)'!X18=0,0,'MontageFinancier(5)'!X18)","v":0},{"$f":"IF('MontageFinancier(1)'!Y18=0,0,'MontageFinancier(1)'!Y18)+IF('MontageFinancier(2)'!Y18=0,0,'MontageFinancier(2)'!Y18)+IF('MontageFinancier(3)'!Y18=0,0,'MontageFinancier(3)'!Y18)+IF('MontageFinancier(4)'!Y18=0,0,'MontageFinancier(4)'!Y18)+IF('MontageFinancier(5)'!Y18=0,0,'MontageFinancier(5)'!Y18)","v":0},{"$f":"IF('MontageFinancier(1)'!Z18=0,0,'MontageFinancier(1)'!Z18)+IF('MontageFinancier(2)'!Z18=0,0,'MontageFinancier(2)'!Z18)+IF('MontageFinancier(3)'!Z18=0,0,'MontageFinancier(3)'!Z18)+IF('MontageFinancier(4)'!Z18=0,0,'MontageFinancier(4)'!Z18)+IF('MontageFinancier(5)'!Z18=0,0,'MontageFinancier(5)'!Z18)","v":0},{"$f":"IF('MontageFinancier(1)'!AA18=0,0,'MontageFinancier(1)'!AA18)+IF('MontageFinancier(2)'!AA18=0,0,'MontageFinancier(2)'!AA18)+IF('MontageFinancier(3)'!AA18=0,0,'MontageFinancier(3)'!AA18)+IF('MontageFinancier(4)'!AA18=0,0,'MontageFinancier(4)'!AA18)+IF('MontageFinancier(5)'!AA18=0,0,'MontageFinancier(5)'!AA18)","v":0},{"$f":"IF('MontageFinancier(1)'!AB18=0,0,'MontageFinancier(1)'!AB18)+IF('MontageFinancier(2)'!AB18=0,0,'MontageFinancier(2)'!AB18)+IF('MontageFinancier(3)'!AB18=0,0,'MontageFinancier(3)'!AB18)+IF('MontageFinancier(4)'!AB18=0,0,'MontageFinancier(4)'!AB18)+IF('MontageFinancier(5)'!AB18=0,0,'MontageFinancier(5)'!AB18)","v":0},{"$f":"IF('MontageFinancier(1)'!AC18=0,0,'MontageFinancier(1)'!AC18)+IF('MontageFinancier(2)'!AC18=0,0,'MontageFinancier(2)'!AC18)+IF('MontageFinancier(3)'!AC18=0,0,'MontageFinancier(3)'!AC18)+IF('MontageFinancier(4)'!AC18=0,0,'MontageFinancier(4)'!AC18)+IF('MontageFinancier(5)'!AC18=0,0,'MontageFinancier(5)'!AC18)","v":0},{"$f":"IF('MontageFinancier(1)'!AD18=0,0,'MontageFinancier(1)'!AD18)+IF('MontageFinancier(2)'!AD18=0,0,'MontageFinancier(2)'!AD18)+IF('MontageFinancier(3)'!AD18=0,0,'MontageFinancier(3)'!AD18)+IF('MontageFinancier(4)'!AD18=0,0,'MontageFinancier(4)'!AD18)+IF('MontageFinancier(5)'!AD18=0,0,'MontageFinancier(5)'!AD18)","v":0},{"$f":"IF('MontageFinancier(1)'!AE18=0,0,'MontageFinancier(1)'!AE18)+IF('MontageFinancier(2)'!AE18=0,0,'MontageFinancier(2)'!AE18)+IF('MontageFinancier(3)'!AE18=0,0,'MontageFinancier(3)'!AE18)+IF('MontageFinancier(4)'!AE18=0,0,'MontageFinancier(4)'!AE18)+IF('MontageFinancier(5)'!AE18=0,0,'MontageFinancier(5)'!AE18)","v":0},{"$f":"IF('MontageFinancier(1)'!AF18=0,0,'MontageFinancier(1)'!AF18)+IF('MontageFinancier(2)'!AF18=0,0,'MontageFinancier(2)'!AF18)+IF('MontageFinancier(3)'!AF18=0,0,'MontageFinancier(3)'!AF18)+IF('MontageFinancier(4)'!AF18=0,0,'MontageFinancier(4)'!AF18)+IF('MontageFinancier(5)'!AF18=0,0,'MontageFinancier(5)'!AF18)","v":0},{"$f":"IF('MontageFinancier(1)'!AG18=0,0,'MontageFinancier(1)'!AG18)+IF('MontageFinancier(2)'!AG18=0,0,'MontageFinancier(2)'!AG18)+IF('MontageFinancier(3)'!AG18=0,0,'MontageFinancier(3)'!AG18)+IF('MontageFinancier(4)'!AG18=0,0,'MontageFinancier(4)'!AG18)+IF('MontageFinancier(5)'!AG18=0,0,'MontageFinancier(5)'!AG18)","v":0},{"$f":"IF('MontageFinancier(1)'!AH18=0,0,'MontageFinancier(1)'!AH18)+IF('MontageFinancier(2)'!AH18=0,0,'MontageFinancier(2)'!AH18)+IF('MontageFinancier(3)'!AH18=0,0,'MontageFinancier(3)'!AH18)+IF('MontageFinancier(4)'!AH18=0,0,'MontageFinancier(4)'!AH18)+IF('MontageFinancier(5)'!AH18=0,0,'MontageFinancier(5)'!AH18)","v":0},{"$f":"IF('MontageFinancier(1)'!AI18=0,0,'MontageFinancier(1)'!AI18)+IF('MontageFinancier(2)'!AI18=0,0,'MontageFinancier(2)'!AI18)+IF('MontageFinancier(3)'!AI18=0,0,'MontageFinancier(3)'!AI18)+IF('MontageFinancier(4)'!AI18=0,0,'MontageFinancier(4)'!AI18)+IF('MontageFinancier(5)'!AI18=0,0,'MontageFinancier(5)'!AI18)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ18=0,0,'MontageFinancier(1)'!AJ18)+IF('MontageFinancier(2)'!AJ18=0,0,'MontageFinancier(2)'!AJ18)+IF('MontageFinancier(3)'!AJ18=0,0,'MontageFinancier(3)'!AJ18)+IF('MontageFinancier(4)'!AJ18=0,0,'MontageFinancier(4)'!AJ18)+IF('MontageFinancier(5)'!AJ18=0,0,'MontageFinancier(5)'!AJ18)","v":0},{"$f":"IF('MontageFinancier(1)'!AK18=0,0,'MontageFinancier(1)'!AK18)+IF('MontageFinancier(2)'!AK18=0,0,'MontageFinancier(2)'!AK18)+IF('MontageFinancier(3)'!AK18=0,0,'MontageFinancier(3)'!AK18)+IF('MontageFinancier(4)'!AK18=0,0,'MontageFinancier(4)'!AK18)+IF('MontageFinancier(5)'!AK18=0,0,'MontageFinancier(5)'!AK18)","v":0},{"$f":"IF('MontageFinancier(1)'!AL18=0,0,'MontageFinancier(1)'!AL18)+IF('MontageFinancier(2)'!AL18=0,0,'MontageFinancier(2)'!AL18)+IF('MontageFinancier(3)'!AL18=0,0,'MontageFinancier(3)'!AL18)+IF('MontageFinancier(4)'!AL18=0,0,'MontageFinancier(4)'!AL18)+IF('MontageFinancier(5)'!AL18=0,0,'MontageFinancier(5)'!AL18)","v":0},{"$f":"IF('MontageFinancier(1)'!AM18=0,0,'MontageFinancier(1)'!AM18)+IF('MontageFinancier(2)'!AM18=0,0,'MontageFinancier(2)'!AM18)+IF('MontageFinancier(3)'!AM18=0,0,'MontageFinancier(3)'!AM18)+IF('MontageFinancier(4)'!AM18=0,0,'MontageFinancier(4)'!AM18)+IF('MontageFinancier(5)'!AM18=0,0,'MontageFinancier(5)'!AM18)","v":0},{"$f":"IF('MontageFinancier(1)'!AN18=0,0,'MontageFinancier(1)'!AN18)+IF('MontageFinancier(2)'!AN18=0,0,'MontageFinancier(2)'!AN18)+IF('MontageFinancier(3)'!AN18=0,0,'MontageFinancier(3)'!AN18)+IF('MontageFinancier(4)'!AN18=0,0,'MontageFinancier(4)'!AN18)+IF('MontageFinancier(5)'!AN18=0,0,'MontageFinancier(5)'!AN18)","v":0},{"$f":"IF('MontageFinancier(1)'!AO18=0,0,'MontageFinancier(1)'!AO18)+IF('MontageFinancier(2)'!AO18=0,0,'MontageFinancier(2)'!AO18)+IF('MontageFinancier(3)'!AO18=0,0,'MontageFinancier(3)'!AO18)+IF('MontageFinancier(4)'!AO18=0,0,'MontageFinancier(4)'!AO18)+IF('MontageFinancier(5)'!AO18=0,0,'MontageFinancier(5)'!AO18)","v":0}]
["Taille de formation des feuillus",{"$f":"IF('MontageFinancier(1)'!B19=0,0,'MontageFinancier(1)'!B19)+IF('MontageFinancier(2)'!B19=0,0,'MontageFinancier(2)'!B19)+IF('MontageFinancier(3)'!B19=0,0,'MontageFinancier(3)'!B19)+IF('MontageFinancier(4)'!B19=0,0,'MontageFinancier(4)'!B19)+IF('MontageFinancier(5)'!B19=0,0,'MontageFinancier(5)'!B19)","v":0},{"$f":"IF('MontageFinancier(1)'!C19=0,0,'MontageFinancier(1)'!C19)+IF('MontageFinancier(2)'!C19=0,0,'MontageFinancier(2)'!C19)+IF('MontageFinancier(3)'!C19=0,0,'MontageFinancier(3)'!C19)+IF('MontageFinancier(4)'!C19=0,0,'MontageFinancier(4)'!C19)+IF('MontageFinancier(5)'!C19=0,0,'MontageFinancier(5)'!C19)","v":0},{"$f":"IF('MontageFinancier(1)'!D19=0,0,'MontageFinancier(1)'!D19)+IF('MontageFinancier(2)'!D19=0,0,'MontageFinancier(2)'!D19)+IF('MontageFinancier(3)'!D19=0,0,'MontageFinancier(3)'!D19)+IF('MontageFinancier(4)'!D19=0,0,'MontageFinancier(4)'!D19)+IF('MontageFinancier(5)'!D19=0,0,'MontageFinancier(5)'!D19)","v":0},{"$f":"IF('MontageFinancier(1)'!E19=0,0,'MontageFinancier(1)'!E19)+IF('MontageFinancier(2)'!E19=0,0,'MontageFinancier(2)'!E19)+IF('MontageFinancier(3)'!E19=0,0,'MontageFinancier(3)'!E19)+IF('MontageFinancier(4)'!E19=0,0,'MontageFinancier(4)'!E19)+IF('MontageFinancier(5)'!E19=0,0,'MontageFinancier(5)'!E19)","v":0},{"$f":"IF('MontageFinancier(1)'!F19=0,0,'MontageFinancier(1)'!F19)+IF('MontageFinancier(2)'!F19=0,0,'MontageFinancier(2)'!F19)+IF('MontageFinancier(3)'!F19=0,0,'MontageFinancier(3)'!F19)+IF('MontageFinancier(4)'!F19=0,0,'MontageFinancier(4)'!F19)+IF('MontageFinancier(5)'!F19=0,0,'MontageFinancier(5)'!F19)","v":0},{"$f":"IF('MontageFinancier(1)'!G19=0,0,'MontageFinancier(1)'!G19)+IF('MontageFinancier(2)'!G19=0,0,'MontageFinancier(2)'!G19)+IF('MontageFinancier(3)'!G19=0,0,'MontageFinancier(3)'!G19)+IF('MontageFinancier(4)'!G19=0,0,'MontageFinancier(4)'!G19)+IF('MontageFinancier(5)'!G19=0,0,'MontageFinancier(5)'!G19)","v":0},{"$f":"IF('MontageFinancier(1)'!H19=0,0,'MontageFinancier(1)'!H19)+IF('MontageFinancier(2)'!H19=0,0,'MontageFinancier(2)'!H19)+IF('MontageFinancier(3)'!H19=0,0,'MontageFinancier(3)'!H19)+IF('MontageFinancier(4)'!H19=0,0,'MontageFinancier(4)'!H19)+IF('MontageFinancier(5)'!H19=0,0,'MontageFinancier(5)'!H19)","v":0},{"$f":"IF('MontageFinancier(1)'!I19=0,0,'MontageFinancier(1)'!I19)+IF('MontageFinancier(2)'!I19=0,0,'MontageFinancier(2)'!I19)+IF('MontageFinancier(3)'!I19=0,0,'MontageFinancier(3)'!I19)+IF('MontageFinancier(4)'!I19=0,0,'MontageFinancier(4)'!I19)+IF('MontageFinancier(5)'!I19=0,0,'MontageFinancier(5)'!I19)","v":0},{"$f":"IF('MontageFinancier(1)'!J19=0,0,'MontageFinancier(1)'!J19)+IF('MontageFinancier(2)'!J19=0,0,'MontageFinancier(2)'!J19)+IF('MontageFinancier(3)'!J19=0,0,'MontageFinancier(3)'!J19)+IF('MontageFinancier(4)'!J19=0,0,'MontageFinancier(4)'!J19)+IF('MontageFinancier(5)'!J19=0,0,'MontageFinancier(5)'!J19)","v":0},{"$f":"IF('MontageFinancier(1)'!K19=0,0,'MontageFinancier(1)'!K19)+IF('MontageFinancier(2)'!K19=0,0,'MontageFinancier(2)'!K19)+IF('MontageFinancier(3)'!K19=0,0,'MontageFinancier(3)'!K19)+IF('MontageFinancier(4)'!K19=0,0,'MontageFinancier(4)'!K19)+IF('MontageFinancier(5)'!K19=0,0,'MontageFinancier(5)'!K19)","v":0},{"$f":"IF('MontageFinancier(1)'!L19=0,0,'MontageFinancier(1)'!L19)+IF('MontageFinancier(2)'!L19=0,0,'MontageFinancier(2)'!L19)+IF('MontageFinancier(3)'!L19=0,0,'MontageFinancier(3)'!L19)+IF('MontageFinancier(4)'!L19=0,0,'MontageFinancier(4)'!L19)+IF('MontageFinancier(5)'!L19=0,0,'MontageFinancier(5)'!L19)","v":0},{"$f":"IF('MontageFinancier(1)'!M19=0,0,'MontageFinancier(1)'!M19)+IF('MontageFinancier(2)'!M19=0,0,'MontageFinancier(2)'!M19)+IF('MontageFinancier(3)'!M19=0,0,'MontageFinancier(3)'!M19)+IF('MontageFinancier(4)'!M19=0,0,'MontageFinancier(4)'!M19)+IF('MontageFinancier(5)'!M19=0,0,'MontageFinancier(5)'!M19)","v":0},{"$f":"IF('MontageFinancier(1)'!N19=0,0,'MontageFinancier(1)'!N19)+IF('MontageFinancier(2)'!N19=0,0,'MontageFinancier(2)'!N19)+IF('MontageFinancier(3)'!N19=0,0,'MontageFinancier(3)'!N19)+IF('MontageFinancier(4)'!N19=0,0,'MontageFinancier(4)'!N19)+IF('MontageFinancier(5)'!N19=0,0,'MontageFinancier(5)'!N19)","v":0},{"$f":"IF('MontageFinancier(1)'!O19=0,0,'MontageFinancier(1)'!O19)+IF('MontageFinancier(2)'!O19=0,0,'MontageFinancier(2)'!O19)+IF('MontageFinancier(3)'!O19=0,0,'MontageFinancier(3)'!O19)+IF('MontageFinancier(4)'!O19=0,0,'MontageFinancier(4)'!O19)+IF('MontageFinancier(5)'!O19=0,0,'MontageFinancier(5)'!O19)","v":0},{"$f":"IF('MontageFinancier(1)'!P19=0,0,'MontageFinancier(1)'!P19)+IF('MontageFinancier(2)'!P19=0,0,'MontageFinancier(2)'!P19)+IF('MontageFinancier(3)'!P19=0,0,'MontageFinancier(3)'!P19)+IF('MontageFinancier(4)'!P19=0,0,'MontageFinancier(4)'!P19)+IF('MontageFinancier(5)'!P19=0,0,'MontageFinancier(5)'!P19)","v":0},{"$f":"IF('MontageFinancier(1)'!Q19=0,0,'MontageFinancier(1)'!Q19)+IF('MontageFinancier(2)'!Q19=0,0,'MontageFinancier(2)'!Q19)+IF('MontageFinancier(3)'!Q19=0,0,'MontageFinancier(3)'!Q19)+IF('MontageFinancier(4)'!Q19=0,0,'MontageFinancier(4)'!Q19)+IF('MontageFinancier(5)'!Q19=0,0,'MontageFinancier(5)'!Q19)","v":0},{"$f":"IF('MontageFinancier(1)'!R19=0,0,'MontageFinancier(1)'!R19)+IF('MontageFinancier(2)'!R19=0,0,'MontageFinancier(2)'!R19)+IF('MontageFinancier(3)'!R19=0,0,'MontageFinancier(3)'!R19)+IF('MontageFinancier(4)'!R19=0,0,'MontageFinancier(4)'!R19)+IF('MontageFinancier(5)'!R19=0,0,'MontageFinancier(5)'!R19)","v":0},{"$f":"IF('MontageFinancier(1)'!S19=0,0,'MontageFinancier(1)'!S19)+IF('MontageFinancier(2)'!S19=0,0,'MontageFinancier(2)'!S19)+IF('MontageFinancier(3)'!S19=0,0,'MontageFinancier(3)'!S19)+IF('MontageFinancier(4)'!S19=0,0,'MontageFinancier(4)'!S19)+IF('MontageFinancier(5)'!S19=0,0,'MontageFinancier(5)'!S19)","v":0},{"$f":"IF('MontageFinancier(1)'!T19=0,0,'MontageFinancier(1)'!T19)+IF('MontageFinancier(2)'!T19=0,0,'MontageFinancier(2)'!T19)+IF('MontageFinancier(3)'!T19=0,0,'MontageFinancier(3)'!T19)+IF('MontageFinancier(4)'!T19=0,0,'MontageFinancier(4)'!T19)+IF('MontageFinancier(5)'!T19=0,0,'MontageFinancier(5)'!T19)","v":0},{"$f":"IF('MontageFinancier(1)'!U19=0,0,'MontageFinancier(1)'!U19)+IF('MontageFinancier(2)'!U19=0,0,'MontageFinancier(2)'!U19)+IF('MontageFinancier(3)'!U19=0,0,'MontageFinancier(3)'!U19)+IF('MontageFinancier(4)'!U19=0,0,'MontageFinancier(4)'!U19)+IF('MontageFinancier(5)'!U19=0,0,'MontageFinancier(5)'!U19)","v":0},{"$f":"IF('MontageFinancier(1)'!V19=0,0,'MontageFinancier(1)'!V19)+IF('MontageFinancier(2)'!V19=0,0,'MontageFinancier(2)'!V19)+IF('MontageFinancier(3)'!V19=0,0,'MontageFinancier(3)'!V19)+IF('MontageFinancier(4)'!V19=0,0,'MontageFinancier(4)'!V19)+IF('MontageFinancier(5)'!V19=0,0,'MontageFinancier(5)'!V19)","v":0},{"$f":"IF('MontageFinancier(1)'!W19=0,0,'MontageFinancier(1)'!W19)+IF('MontageFinancier(2)'!W19=0,0,'MontageFinancier(2)'!W19)+IF('MontageFinancier(3)'!W19=0,0,'MontageFinancier(3)'!W19)+IF('MontageFinancier(4)'!W19=0,0,'MontageFinancier(4)'!W19)+IF('MontageFinancier(5)'!W19=0,0,'MontageFinancier(5)'!W19)","v":0},{"$f":"IF('MontageFinancier(1)'!X19=0,0,'MontageFinancier(1)'!X19)+IF('MontageFinancier(2)'!X19=0,0,'MontageFinancier(2)'!X19)+IF('MontageFinancier(3)'!X19=0,0,'MontageFinancier(3)'!X19)+IF('MontageFinancier(4)'!X19=0,0,'MontageFinancier(4)'!X19)+IF('MontageFinancier(5)'!X19=0,0,'MontageFinancier(5)'!X19)","v":0},{"$f":"IF('MontageFinancier(1)'!Y19=0,0,'MontageFinancier(1)'!Y19)+IF('MontageFinancier(2)'!Y19=0,0,'MontageFinancier(2)'!Y19)+IF('MontageFinancier(3)'!Y19=0,0,'MontageFinancier(3)'!Y19)+IF('MontageFinancier(4)'!Y19=0,0,'MontageFinancier(4)'!Y19)+IF('MontageFinancier(5)'!Y19=0,0,'MontageFinancier(5)'!Y19)","v":0},{"$f":"IF('MontageFinancier(1)'!Z19=0,0,'MontageFinancier(1)'!Z19)+IF('MontageFinancier(2)'!Z19=0,0,'MontageFinancier(2)'!Z19)+IF('MontageFinancier(3)'!Z19=0,0,'MontageFinancier(3)'!Z19)+IF('MontageFinancier(4)'!Z19=0,0,'MontageFinancier(4)'!Z19)+IF('MontageFinancier(5)'!Z19=0,0,'MontageFinancier(5)'!Z19)","v":0},{"$f":"IF('MontageFinancier(1)'!AA19=0,0,'MontageFinancier(1)'!AA19)+IF('MontageFinancier(2)'!AA19=0,0,'MontageFinancier(2)'!AA19)+IF('MontageFinancier(3)'!AA19=0,0,'MontageFinancier(3)'!AA19)+IF('MontageFinancier(4)'!AA19=0,0,'MontageFinancier(4)'!AA19)+IF('MontageFinancier(5)'!AA19=0,0,'MontageFinancier(5)'!AA19)","v":0},{"$f":"IF('MontageFinancier(1)'!AB19=0,0,'MontageFinancier(1)'!AB19)+IF('MontageFinancier(2)'!AB19=0,0,'MontageFinancier(2)'!AB19)+IF('MontageFinancier(3)'!AB19=0,0,'MontageFinancier(3)'!AB19)+IF('MontageFinancier(4)'!AB19=0,0,'MontageFinancier(4)'!AB19)+IF('MontageFinancier(5)'!AB19=0,0,'MontageFinancier(5)'!AB19)","v":0},{"$f":"IF('MontageFinancier(1)'!AC19=0,0,'MontageFinancier(1)'!AC19)+IF('MontageFinancier(2)'!AC19=0,0,'MontageFinancier(2)'!AC19)+IF('MontageFinancier(3)'!AC19=0,0,'MontageFinancier(3)'!AC19)+IF('MontageFinancier(4)'!AC19=0,0,'MontageFinancier(4)'!AC19)+IF('MontageFinancier(5)'!AC19=0,0,'MontageFinancier(5)'!AC19)","v":0},{"$f":"IF('MontageFinancier(1)'!AD19=0,0,'MontageFinancier(1)'!AD19)+IF('MontageFinancier(2)'!AD19=0,0,'MontageFinancier(2)'!AD19)+IF('MontageFinancier(3)'!AD19=0,0,'MontageFinancier(3)'!AD19)+IF('MontageFinancier(4)'!AD19=0,0,'MontageFinancier(4)'!AD19)+IF('MontageFinancier(5)'!AD19=0,0,'MontageFinancier(5)'!AD19)","v":0},{"$f":"IF('MontageFinancier(1)'!AE19=0,0,'MontageFinancier(1)'!AE19)+IF('MontageFinancier(2)'!AE19=0,0,'MontageFinancier(2)'!AE19)+IF('MontageFinancier(3)'!AE19=0,0,'MontageFinancier(3)'!AE19)+IF('MontageFinancier(4)'!AE19=0,0,'MontageFinancier(4)'!AE19)+IF('MontageFinancier(5)'!AE19=0,0,'MontageFinancier(5)'!AE19)","v":0},{"$f":"IF('MontageFinancier(1)'!AF19=0,0,'MontageFinancier(1)'!AF19)+IF('MontageFinancier(2)'!AF19=0,0,'MontageFinancier(2)'!AF19)+IF('MontageFinancier(3)'!AF19=0,0,'MontageFinancier(3)'!AF19)+IF('MontageFinancier(4)'!AF19=0,0,'MontageFinancier(4)'!AF19)+IF('MontageFinancier(5)'!AF19=0,0,'MontageFinancier(5)'!AF19)","v":0},{"$f":"IF('MontageFinancier(1)'!AG19=0,0,'MontageFinancier(1)'!AG19)+IF('MontageFinancier(2)'!AG19=0,0,'MontageFinancier(2)'!AG19)+IF('MontageFinancier(3)'!AG19=0,0,'MontageFinancier(3)'!AG19)+IF('MontageFinancier(4)'!AG19=0,0,'MontageFinancier(4)'!AG19)+IF('MontageFinancier(5)'!AG19=0,0,'MontageFinancier(5)'!AG19)","v":0},{"$f":"IF('MontageFinancier(1)'!AH19=0,0,'MontageFinancier(1)'!AH19)+IF('MontageFinancier(2)'!AH19=0,0,'MontageFinancier(2)'!AH19)+IF('MontageFinancier(3)'!AH19=0,0,'MontageFinancier(3)'!AH19)+IF('MontageFinancier(4)'!AH19=0,0,'MontageFinancier(4)'!AH19)+IF('MontageFinancier(5)'!AH19=0,0,'MontageFinancier(5)'!AH19)","v":0},{"$f":"IF('MontageFinancier(1)'!AI19=0,0,'MontageFinancier(1)'!AI19)+IF('MontageFinancier(2)'!AI19=0,0,'MontageFinancier(2)'!AI19)+IF('MontageFinancier(3)'!AI19=0,0,'MontageFinancier(3)'!AI19)+IF('MontageFinancier(4)'!AI19=0,0,'MontageFinancier(4)'!AI19)+IF('MontageFinancier(5)'!AI19=0,0,'MontageFinancier(5)'!AI19)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ19=0,0,'MontageFinancier(1)'!AJ19)+IF('MontageFinancier(2)'!AJ19=0,0,'MontageFinancier(2)'!AJ19)+IF('MontageFinancier(3)'!AJ19=0,0,'MontageFinancier(3)'!AJ19)+IF('MontageFinancier(4)'!AJ19=0,0,'MontageFinancier(4)'!AJ19)+IF('MontageFinancier(5)'!AJ19=0,0,'MontageFinancier(5)'!AJ19)","v":0},{"$f":"IF('MontageFinancier(1)'!AK19=0,0,'MontageFinancier(1)'!AK19)+IF('MontageFinancier(2)'!AK19=0,0,'MontageFinancier(2)'!AK19)+IF('MontageFinancier(3)'!AK19=0,0,'MontageFinancier(3)'!AK19)+IF('MontageFinancier(4)'!AK19=0,0,'MontageFinancier(4)'!AK19)+IF('MontageFinancier(5)'!AK19=0,0,'MontageFinancier(5)'!AK19)","v":0},{"$f":"IF('MontageFinancier(1)'!AL19=0,0,'MontageFinancier(1)'!AL19)+IF('MontageFinancier(2)'!AL19=0,0,'MontageFinancier(2)'!AL19)+IF('MontageFinancier(3)'!AL19=0,0,'MontageFinancier(3)'!AL19)+IF('MontageFinancier(4)'!AL19=0,0,'MontageFinancier(4)'!AL19)+IF('MontageFinancier(5)'!AL19=0,0,'MontageFinancier(5)'!AL19)","v":0},{"$f":"IF('MontageFinancier(1)'!AM19=0,0,'MontageFinancier(1)'!AM19)+IF('MontageFinancier(2)'!AM19=0,0,'MontageFinancier(2)'!AM19)+IF('MontageFinancier(3)'!AM19=0,0,'MontageFinancier(3)'!AM19)+IF('MontageFinancier(4)'!AM19=0,0,'MontageFinancier(4)'!AM19)+IF('MontageFinancier(5)'!AM19=0,0,'MontageFinancier(5)'!AM19)","v":0},{"$f":"IF('MontageFinancier(1)'!AN19=0,0,'MontageFinancier(1)'!AN19)+IF('MontageFinancier(2)'!AN19=0,0,'MontageFinancier(2)'!AN19)+IF('MontageFinancier(3)'!AN19=0,0,'MontageFinancier(3)'!AN19)+IF('MontageFinancier(4)'!AN19=0,0,'MontageFinancier(4)'!AN19)+IF('MontageFinancier(5)'!AN19=0,0,'MontageFinancier(5)'!AN19)","v":0},{"$f":"IF('MontageFinancier(1)'!AO19=0,0,'MontageFinancier(1)'!AO19)+IF('MontageFinancier(2)'!AO19=0,0,'MontageFinancier(2)'!AO19)+IF('MontageFinancier(3)'!AO19=0,0,'MontageFinancier(3)'!AO19)+IF('MontageFinancier(4)'!AO19=0,0,'MontageFinancier(4)'!AO19)+IF('MontageFinancier(5)'!AO19=0,0,'MontageFinancier(5)'!AO19)","v":0}]
["Honoraires attestation de conformité + Autres",{"$f":"IF('MontageFinancier(1)'!B20=0,0,'MontageFinancier(1)'!B20)+IF('MontageFinancier(2)'!B20=0,0,'MontageFinancier(2)'!B20)+IF('MontageFinancier(3)'!B20=0,0,'MontageFinancier(3)'!B20)+IF('MontageFinancier(4)'!B20=0,0,'MontageFinancier(4)'!B20)+IF('MontageFinancier(5)'!B20=0,0,'MontageFinancier(5)'!B20)","v":0},{"$f":"IF('MontageFinancier(1)'!C20=0,0,'MontageFinancier(1)'!C20)+IF('MontageFinancier(2)'!C20=0,0,'MontageFinancier(2)'!C20)+IF('MontageFinancier(3)'!C20=0,0,'MontageFinancier(3)'!C20)+IF('MontageFinancier(4)'!C20=0,0,'MontageFinancier(4)'!C20)+IF('MontageFinancier(5)'!C20=0,0,'MontageFinancier(5)'!C20)","v":0},{"$f":"IF('MontageFinancier(1)'!D20=0,0,'MontageFinancier(1)'!D20)+IF('MontageFinancier(2)'!D20=0,0,'MontageFinancier(2)'!D20)+IF('MontageFinancier(3)'!D20=0,0,'MontageFinancier(3)'!D20)+IF('MontageFinancier(4)'!D20=0,0,'MontageFinancier(4)'!D20)+IF('MontageFinancier(5)'!D20=0,0,'MontageFinancier(5)'!D20)","v":0},{"$f":"IF('MontageFinancier(1)'!E20=0,0,'MontageFinancier(1)'!E20)+IF('MontageFinancier(2)'!E20=0,0,'MontageFinancier(2)'!E20)+IF('MontageFinancier(3)'!E20=0,0,'MontageFinancier(3)'!E20)+IF('MontageFinancier(4)'!E20=0,0,'MontageFinancier(4)'!E20)+IF('MontageFinancier(5)'!E20=0,0,'MontageFinancier(5)'!E20)","v":0},{"$f":"IF('MontageFinancier(1)'!F20=0,0,'MontageFinancier(1)'!F20)+IF('MontageFinancier(2)'!F20=0,0,'MontageFinancier(2)'!F20)+IF('MontageFinancier(3)'!F20=0,0,'MontageFinancier(3)'!F20)+IF('MontageFinancier(4)'!F20=0,0,'MontageFinancier(4)'!F20)+IF('MontageFinancier(5)'!F20=0,0,'MontageFinancier(5)'!F20)","v":0},{"$f":"IF('MontageFinancier(1)'!G20=0,0,'MontageFinancier(1)'!G20)+IF('MontageFinancier(2)'!G20=0,0,'MontageFinancier(2)'!G20)+IF('MontageFinancier(3)'!G20=0,0,'MontageFinancier(3)'!G20)+IF('MontageFinancier(4)'!G20=0,0,'MontageFinancier(4)'!G20)+IF('MontageFinancier(5)'!G20=0,0,'MontageFinancier(5)'!G20)","v":0},{"$f":"IF('MontageFinancier(1)'!H20=0,0,'MontageFinancier(1)'!H20)+IF('MontageFinancier(2)'!H20=0,0,'MontageFinancier(2)'!H20)+IF('MontageFinancier(3)'!H20=0,0,'MontageFinancier(3)'!H20)+IF('MontageFinancier(4)'!H20=0,0,'MontageFinancier(4)'!H20)+IF('MontageFinancier(5)'!H20=0,0,'MontageFinancier(5)'!H20)","v":0},{"$f":"IF('MontageFinancier(1)'!I20=0,0,'MontageFinancier(1)'!I20)+IF('MontageFinancier(2)'!I20=0,0,'MontageFinancier(2)'!I20)+IF('MontageFinancier(3)'!I20=0,0,'MontageFinancier(3)'!I20)+IF('MontageFinancier(4)'!I20=0,0,'MontageFinancier(4)'!I20)+IF('MontageFinancier(5)'!I20=0,0,'MontageFinancier(5)'!I20)","v":0},{"$f":"IF('MontageFinancier(1)'!J20=0,0,'MontageFinancier(1)'!J20)+IF('MontageFinancier(2)'!J20=0,0,'MontageFinancier(2)'!J20)+IF('MontageFinancier(3)'!J20=0,0,'MontageFinancier(3)'!J20)+IF('MontageFinancier(4)'!J20=0,0,'MontageFinancier(4)'!J20)+IF('MontageFinancier(5)'!J20=0,0,'MontageFinancier(5)'!J20)","v":0},{"$f":"IF('MontageFinancier(1)'!K20=0,0,'MontageFinancier(1)'!K20)+IF('MontageFinancier(2)'!K20=0,0,'MontageFinancier(2)'!K20)+IF('MontageFinancier(3)'!K20=0,0,'MontageFinancier(3)'!K20)+IF('MontageFinancier(4)'!K20=0,0,'MontageFinancier(4)'!K20)+IF('MontageFinancier(5)'!K20=0,0,'MontageFinancier(5)'!K20)","v":0},{"$f":"IF('MontageFinancier(1)'!L20=0,0,'MontageFinancier(1)'!L20)+IF('MontageFinancier(2)'!L20=0,0,'MontageFinancier(2)'!L20)+IF('MontageFinancier(3)'!L20=0,0,'MontageFinancier(3)'!L20)+IF('MontageFinancier(4)'!L20=0,0,'MontageFinancier(4)'!L20)+IF('MontageFinancier(5)'!L20=0,0,'MontageFinancier(5)'!L20)","v":0},{"$f":"IF('MontageFinancier(1)'!M20=0,0,'MontageFinancier(1)'!M20)+IF('MontageFinancier(2)'!M20=0,0,'MontageFinancier(2)'!M20)+IF('MontageFinancier(3)'!M20=0,0,'MontageFinancier(3)'!M20)+IF('MontageFinancier(4)'!M20=0,0,'MontageFinancier(4)'!M20)+IF('MontageFinancier(5)'!M20=0,0,'MontageFinancier(5)'!M20)","v":0},{"$f":"IF('MontageFinancier(1)'!N20=0,0,'MontageFinancier(1)'!N20)+IF('MontageFinancier(2)'!N20=0,0,'MontageFinancier(2)'!N20)+IF('MontageFinancier(3)'!N20=0,0,'MontageFinancier(3)'!N20)+IF('MontageFinancier(4)'!N20=0,0,'MontageFinancier(4)'!N20)+IF('MontageFinancier(5)'!N20=0,0,'MontageFinancier(5)'!N20)","v":0},{"$f":"IF('MontageFinancier(1)'!O20=0,0,'MontageFinancier(1)'!O20)+IF('MontageFinancier(2)'!O20=0,0,'MontageFinancier(2)'!O20)+IF('MontageFinancier(3)'!O20=0,0,'MontageFinancier(3)'!O20)+IF('MontageFinancier(4)'!O20=0,0,'MontageFinancier(4)'!O20)+IF('MontageFinancier(5)'!O20=0,0,'MontageFinancier(5)'!O20)","v":0},{"$f":"IF('MontageFinancier(1)'!P20=0,0,'MontageFinancier(1)'!P20)+IF('MontageFinancier(2)'!P20=0,0,'MontageFinancier(2)'!P20)+IF('MontageFinancier(3)'!P20=0,0,'MontageFinancier(3)'!P20)+IF('MontageFinancier(4)'!P20=0,0,'MontageFinancier(4)'!P20)+IF('MontageFinancier(5)'!P20=0,0,'MontageFinancier(5)'!P20)","v":0},{"$f":"IF('MontageFinancier(1)'!Q20=0,0,'MontageFinancier(1)'!Q20)+IF('MontageFinancier(2)'!Q20=0,0,'MontageFinancier(2)'!Q20)+IF('MontageFinancier(3)'!Q20=0,0,'MontageFinancier(3)'!Q20)+IF('MontageFinancier(4)'!Q20=0,0,'MontageFinancier(4)'!Q20)+IF('MontageFinancier(5)'!Q20=0,0,'MontageFinancier(5)'!Q20)","v":0},{"$f":"IF('MontageFinancier(1)'!R20=0,0,'MontageFinancier(1)'!R20)+IF('MontageFinancier(2)'!R20=0,0,'MontageFinancier(2)'!R20)+IF('MontageFinancier(3)'!R20=0,0,'MontageFinancier(3)'!R20)+IF('MontageFinancier(4)'!R20=0,0,'MontageFinancier(4)'!R20)+IF('MontageFinancier(5)'!R20=0,0,'MontageFinancier(5)'!R20)","v":0},{"$f":"IF('MontageFinancier(1)'!S20=0,0,'MontageFinancier(1)'!S20)+IF('MontageFinancier(2)'!S20=0,0,'MontageFinancier(2)'!S20)+IF('MontageFinancier(3)'!S20=0,0,'MontageFinancier(3)'!S20)+IF('MontageFinancier(4)'!S20=0,0,'MontageFinancier(4)'!S20)+IF('MontageFinancier(5)'!S20=0,0,'MontageFinancier(5)'!S20)","v":0},{"$f":"IF('MontageFinancier(1)'!T20=0,0,'MontageFinancier(1)'!T20)+IF('MontageFinancier(2)'!T20=0,0,'MontageFinancier(2)'!T20)+IF('MontageFinancier(3)'!T20=0,0,'MontageFinancier(3)'!T20)+IF('MontageFinancier(4)'!T20=0,0,'MontageFinancier(4)'!T20)+IF('MontageFinancier(5)'!T20=0,0,'MontageFinancier(5)'!T20)","v":0},{"$f":"IF('MontageFinancier(1)'!U20=0,0,'MontageFinancier(1)'!U20)+IF('MontageFinancier(2)'!U20=0,0,'MontageFinancier(2)'!U20)+IF('MontageFinancier(3)'!U20=0,0,'MontageFinancier(3)'!U20)+IF('MontageFinancier(4)'!U20=0,0,'MontageFinancier(4)'!U20)+IF('MontageFinancier(5)'!U20=0,0,'MontageFinancier(5)'!U20)","v":0},{"$f":"IF('MontageFinancier(1)'!V20=0,0,'MontageFinancier(1)'!V20)+IF('MontageFinancier(2)'!V20=0,0,'MontageFinancier(2)'!V20)+IF('MontageFinancier(3)'!V20=0,0,'MontageFinancier(3)'!V20)+IF('MontageFinancier(4)'!V20=0,0,'MontageFinancier(4)'!V20)+IF('MontageFinancier(5)'!V20=0,0,'MontageFinancier(5)'!V20)","v":0},{"$f":"IF('MontageFinancier(1)'!W20=0,0,'MontageFinancier(1)'!W20)+IF('MontageFinancier(2)'!W20=0,0,'MontageFinancier(2)'!W20)+IF('MontageFinancier(3)'!W20=0,0,'MontageFinancier(3)'!W20)+IF('MontageFinancier(4)'!W20=0,0,'MontageFinancier(4)'!W20)+IF('MontageFinancier(5)'!W20=0,0,'MontageFinancier(5)'!W20)","v":0},{"$f":"IF('MontageFinancier(1)'!X20=0,0,'MontageFinancier(1)'!X20)+IF('MontageFinancier(2)'!X20=0,0,'MontageFinancier(2)'!X20)+IF('MontageFinancier(3)'!X20=0,0,'MontageFinancier(3)'!X20)+IF('MontageFinancier(4)'!X20=0,0,'MontageFinancier(4)'!X20)+IF('MontageFinancier(5)'!X20=0,0,'MontageFinancier(5)'!X20)","v":0},{"$f":"IF('MontageFinancier(1)'!Y20=0,0,'MontageFinancier(1)'!Y20)+IF('MontageFinancier(2)'!Y20=0,0,'MontageFinancier(2)'!Y20)+IF('MontageFinancier(3)'!Y20=0,0,'MontageFinancier(3)'!Y20)+IF('MontageFinancier(4)'!Y20=0,0,'MontageFinancier(4)'!Y20)+IF('MontageFinancier(5)'!Y20=0,0,'MontageFinancier(5)'!Y20)","v":0},{"$f":"IF('MontageFinancier(1)'!Z20=0,0,'MontageFinancier(1)'!Z20)+IF('MontageFinancier(2)'!Z20=0,0,'MontageFinancier(2)'!Z20)+IF('MontageFinancier(3)'!Z20=0,0,'MontageFinancier(3)'!Z20)+IF('MontageFinancier(4)'!Z20=0,0,'MontageFinancier(4)'!Z20)+IF('MontageFinancier(5)'!Z20=0,0,'MontageFinancier(5)'!Z20)","v":0},{"$f":"IF('MontageFinancier(1)'!AA20=0,0,'MontageFinancier(1)'!AA20)+IF('MontageFinancier(2)'!AA20=0,0,'MontageFinancier(2)'!AA20)+IF('MontageFinancier(3)'!AA20=0,0,'MontageFinancier(3)'!AA20)+IF('MontageFinancier(4)'!AA20=0,0,'MontageFinancier(4)'!AA20)+IF('MontageFinancier(5)'!AA20=0,0,'MontageFinancier(5)'!AA20)","v":0},{"$f":"IF('MontageFinancier(1)'!AB20=0,0,'MontageFinancier(1)'!AB20)+IF('MontageFinancier(2)'!AB20=0,0,'MontageFinancier(2)'!AB20)+IF('MontageFinancier(3)'!AB20=0,0,'MontageFinancier(3)'!AB20)+IF('MontageFinancier(4)'!AB20=0,0,'MontageFinancier(4)'!AB20)+IF('MontageFinancier(5)'!AB20=0,0,'MontageFinancier(5)'!AB20)","v":0},{"$f":"IF('MontageFinancier(1)'!AC20=0,0,'MontageFinancier(1)'!AC20)+IF('MontageFinancier(2)'!AC20=0,0,'MontageFinancier(2)'!AC20)+IF('MontageFinancier(3)'!AC20=0,0,'MontageFinancier(3)'!AC20)+IF('MontageFinancier(4)'!AC20=0,0,'MontageFinancier(4)'!AC20)+IF('MontageFinancier(5)'!AC20=0,0,'MontageFinancier(5)'!AC20)","v":0},{"$f":"IF('MontageFinancier(1)'!AD20=0,0,'MontageFinancier(1)'!AD20)+IF('MontageFinancier(2)'!AD20=0,0,'MontageFinancier(2)'!AD20)+IF('MontageFinancier(3)'!AD20=0,0,'MontageFinancier(3)'!AD20)+IF('MontageFinancier(4)'!AD20=0,0,'MontageFinancier(4)'!AD20)+IF('MontageFinancier(5)'!AD20=0,0,'MontageFinancier(5)'!AD20)","v":0},{"$f":"IF('MontageFinancier(1)'!AE20=0,0,'MontageFinancier(1)'!AE20)+IF('MontageFinancier(2)'!AE20=0,0,'MontageFinancier(2)'!AE20)+IF('MontageFinancier(3)'!AE20=0,0,'MontageFinancier(3)'!AE20)+IF('MontageFinancier(4)'!AE20=0,0,'MontageFinancier(4)'!AE20)+IF('MontageFinancier(5)'!AE20=0,0,'MontageFinancier(5)'!AE20)","v":0},{"$f":"IF('MontageFinancier(1)'!AF20=0,0,'MontageFinancier(1)'!AF20)+IF('MontageFinancier(2)'!AF20=0,0,'MontageFinancier(2)'!AF20)+IF('MontageFinancier(3)'!AF20=0,0,'MontageFinancier(3)'!AF20)+IF('MontageFinancier(4)'!AF20=0,0,'MontageFinancier(4)'!AF20)+IF('MontageFinancier(5)'!AF20=0,0,'MontageFinancier(5)'!AF20)","v":0},{"$f":"IF('MontageFinancier(1)'!AG20=0,0,'MontageFinancier(1)'!AG20)+IF('MontageFinancier(2)'!AG20=0,0,'MontageFinancier(2)'!AG20)+IF('MontageFinancier(3)'!AG20=0,0,'MontageFinancier(3)'!AG20)+IF('MontageFinancier(4)'!AG20=0,0,'MontageFinancier(4)'!AG20)+IF('MontageFinancier(5)'!AG20=0,0,'MontageFinancier(5)'!AG20)","v":0},{"$f":"IF('MontageFinancier(1)'!AH20=0,0,'MontageFinancier(1)'!AH20)+IF('MontageFinancier(2)'!AH20=0,0,'MontageFinancier(2)'!AH20)+IF('MontageFinancier(3)'!AH20=0,0,'MontageFinancier(3)'!AH20)+IF('MontageFinancier(4)'!AH20=0,0,'MontageFinancier(4)'!AH20)+IF('MontageFinancier(5)'!AH20=0,0,'MontageFinancier(5)'!AH20)","v":0},{"$f":"IF('MontageFinancier(1)'!AI20=0,0,'MontageFinancier(1)'!AI20)+IF('MontageFinancier(2)'!AI20=0,0,'MontageFinancier(2)'!AI20)+IF('MontageFinancier(3)'!AI20=0,0,'MontageFinancier(3)'!AI20)+IF('MontageFinancier(4)'!AI20=0,0,'MontageFinancier(4)'!AI20)+IF('MontageFinancier(5)'!AI20=0,0,'MontageFinancier(5)'!AI20)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ20=0,0,'MontageFinancier(1)'!AJ20)+IF('MontageFinancier(2)'!AJ20=0,0,'MontageFinancier(2)'!AJ20)+IF('MontageFinancier(3)'!AJ20=0,0,'MontageFinancier(3)'!AJ20)+IF('MontageFinancier(4)'!AJ20=0,0,'MontageFinancier(4)'!AJ20)+IF('MontageFinancier(5)'!AJ20=0,0,'MontageFinancier(5)'!AJ20)","v":0},{"$f":"IF('MontageFinancier(1)'!AK20=0,0,'MontageFinancier(1)'!AK20)+IF('MontageFinancier(2)'!AK20=0,0,'MontageFinancier(2)'!AK20)+IF('MontageFinancier(3)'!AK20=0,0,'MontageFinancier(3)'!AK20)+IF('MontageFinancier(4)'!AK20=0,0,'MontageFinancier(4)'!AK20)+IF('MontageFinancier(5)'!AK20=0,0,'MontageFinancier(5)'!AK20)","v":0},{"$f":"IF('MontageFinancier(1)'!AL20=0,0,'MontageFinancier(1)'!AL20)+IF('MontageFinancier(2)'!AL20=0,0,'MontageFinancier(2)'!AL20)+IF('MontageFinancier(3)'!AL20=0,0,'MontageFinancier(3)'!AL20)+IF('MontageFinancier(4)'!AL20=0,0,'MontageFinancier(4)'!AL20)+IF('MontageFinancier(5)'!AL20=0,0,'MontageFinancier(5)'!AL20)","v":0},{"$f":"IF('MontageFinancier(1)'!AM20=0,0,'MontageFinancier(1)'!AM20)+IF('MontageFinancier(2)'!AM20=0,0,'MontageFinancier(2)'!AM20)+IF('MontageFinancier(3)'!AM20=0,0,'MontageFinancier(3)'!AM20)+IF('MontageFinancier(4)'!AM20=0,0,'MontageFinancier(4)'!AM20)+IF('MontageFinancier(5)'!AM20=0,0,'MontageFinancier(5)'!AM20)","v":0},{"$f":"IF('MontageFinancier(1)'!AN20=0,0,'MontageFinancier(1)'!AN20)+IF('MontageFinancier(2)'!AN20=0,0,'MontageFinancier(2)'!AN20)+IF('MontageFinancier(3)'!AN20=0,0,'MontageFinancier(3)'!AN20)+IF('MontageFinancier(4)'!AN20=0,0,'MontageFinancier(4)'!AN20)+IF('MontageFinancier(5)'!AN20=0,0,'MontageFinancier(5)'!AN20)","v":0},{"$f":"IF('MontageFinancier(1)'!AO20=0,0,'MontageFinancier(1)'!AO20)+IF('MontageFinancier(2)'!AO20=0,0,'MontageFinancier(2)'!AO20)+IF('MontageFinancier(3)'!AO20=0,0,'MontageFinancier(3)'!AO20)+IF('MontageFinancier(4)'!AO20=0,0,'MontageFinancier(4)'!AO20)+IF('MontageFinancier(5)'!AO20=0,0,'MontageFinancier(5)'!AO20)","v":0}]
["Total",{"$f":"IF('MontageFinancier(1)'!B21=0,0,'MontageFinancier(1)'!B21)+IF('MontageFinancier(2)'!B21=0,0,'MontageFinancier(2)'!B21)+IF('MontageFinancier(3)'!B21=0,0,'MontageFinancier(3)'!B21)+IF('MontageFinancier(4)'!B21=0,0,'MontageFinancier(4)'!B21)+IF('MontageFinancier(5)'!B21=0,0,'MontageFinancier(5)'!B21)","v":0},{"$f":"IF('MontageFinancier(1)'!C21=0,0,'MontageFinancier(1)'!C21)+IF('MontageFinancier(2)'!C21=0,0,'MontageFinancier(2)'!C21)+IF('MontageFinancier(3)'!C21=0,0,'MontageFinancier(3)'!C21)+IF('MontageFinancier(4)'!C21=0,0,'MontageFinancier(4)'!C21)+IF('MontageFinancier(5)'!C21=0,0,'MontageFinancier(5)'!C21)","v":0},{"$f":"IF('MontageFinancier(1)'!D21=0,0,'MontageFinancier(1)'!D21)+IF('MontageFinancier(2)'!D21=0,0,'MontageFinancier(2)'!D21)+IF('MontageFinancier(3)'!D21=0,0,'MontageFinancier(3)'!D21)+IF('MontageFinancier(4)'!D21=0,0,'MontageFinancier(4)'!D21)+IF('MontageFinancier(5)'!D21=0,0,'MontageFinancier(5)'!D21)","v":0},{"$f":"IF('MontageFinancier(1)'!E21=0,0,'MontageFinancier(1)'!E21)+IF('MontageFinancier(2)'!E21=0,0,'MontageFinancier(2)'!E21)+IF('MontageFinancier(3)'!E21=0,0,'MontageFinancier(3)'!E21)+IF('MontageFinancier(4)'!E21=0,0,'MontageFinancier(4)'!E21)+IF('MontageFinancier(5)'!E21=0,0,'MontageFinancier(5)'!E21)","v":0},{"$f":"IF('MontageFinancier(1)'!F21=0,0,'MontageFinancier(1)'!F21)+IF('MontageFinancier(2)'!F21=0,0,'MontageFinancier(2)'!F21)+IF('MontageFinancier(3)'!F21=0,0,'MontageFinancier(3)'!F21)+IF('MontageFinancier(4)'!F21=0,0,'MontageFinancier(4)'!F21)+IF('MontageFinancier(5)'!F21=0,0,'MontageFinancier(5)'!F21)","v":0},{"$f":"IF('MontageFinancier(1)'!G21=0,0,'MontageFinancier(1)'!G21)+IF('MontageFinancier(2)'!G21=0,0,'MontageFinancier(2)'!G21)+IF('MontageFinancier(3)'!G21=0,0,'MontageFinancier(3)'!G21)+IF('MontageFinancier(4)'!G21=0,0,'MontageFinancier(4)'!G21)+IF('MontageFinancier(5)'!G21=0,0,'MontageFinancier(5)'!G21)","v":0},{"$f":"IF('MontageFinancier(1)'!H21=0,0,'MontageFinancier(1)'!H21)+IF('MontageFinancier(2)'!H21=0,0,'MontageFinancier(2)'!H21)+IF('MontageFinancier(3)'!H21=0,0,'MontageFinancier(3)'!H21)+IF('MontageFinancier(4)'!H21=0,0,'MontageFinancier(4)'!H21)+IF('MontageFinancier(5)'!H21=0,0,'MontageFinancier(5)'!H21)","v":0},{"$f":"IF('MontageFinancier(1)'!I21=0,0,'MontageFinancier(1)'!I21)+IF('MontageFinancier(2)'!I21=0,0,'MontageFinancier(2)'!I21)+IF('MontageFinancier(3)'!I21=0,0,'MontageFinancier(3)'!I21)+IF('MontageFinancier(4)'!I21=0,0,'MontageFinancier(4)'!I21)+IF('MontageFinancier(5)'!I21=0,0,'MontageFinancier(5)'!I21)","v":0},{"$f":"IF('MontageFinancier(1)'!J21=0,0,'MontageFinancier(1)'!J21)+IF('MontageFinancier(2)'!J21=0,0,'MontageFinancier(2)'!J21)+IF('MontageFinancier(3)'!J21=0,0,'MontageFinancier(3)'!J21)+IF('MontageFinancier(4)'!J21=0,0,'MontageFinancier(4)'!J21)+IF('MontageFinancier(5)'!J21=0,0,'MontageFinancier(5)'!J21)","v":0},{"$f":"IF('MontageFinancier(1)'!K21=0,0,'MontageFinancier(1)'!K21)+IF('MontageFinancier(2)'!K21=0,0,'MontageFinancier(2)'!K21)+IF('MontageFinancier(3)'!K21=0,0,'MontageFinancier(3)'!K21)+IF('MontageFinancier(4)'!K21=0,0,'MontageFinancier(4)'!K21)+IF('MontageFinancier(5)'!K21=0,0,'MontageFinancier(5)'!K21)","v":0},{"$f":"IF('MontageFinancier(1)'!L21=0,0,'MontageFinancier(1)'!L21)+IF('MontageFinancier(2)'!L21=0,0,'MontageFinancier(2)'!L21)+IF('MontageFinancier(3)'!L21=0,0,'MontageFinancier(3)'!L21)+IF('MontageFinancier(4)'!L21=0,0,'MontageFinancier(4)'!L21)+IF('MontageFinancier(5)'!L21=0,0,'MontageFinancier(5)'!L21)","v":0},{"$f":"IF('MontageFinancier(1)'!M21=0,0,'MontageFinancier(1)'!M21)+IF('MontageFinancier(2)'!M21=0,0,'MontageFinancier(2)'!M21)+IF('MontageFinancier(3)'!M21=0,0,'MontageFinancier(3)'!M21)+IF('MontageFinancier(4)'!M21=0,0,'MontageFinancier(4)'!M21)+IF('MontageFinancier(5)'!M21=0,0,'MontageFinancier(5)'!M21)","v":0},{"$f":"IF('MontageFinancier(1)'!N21=0,0,'MontageFinancier(1)'!N21)+IF('MontageFinancier(2)'!N21=0,0,'MontageFinancier(2)'!N21)+IF('MontageFinancier(3)'!N21=0,0,'MontageFinancier(3)'!N21)+IF('MontageFinancier(4)'!N21=0,0,'MontageFinancier(4)'!N21)+IF('MontageFinancier(5)'!N21=0,0,'MontageFinancier(5)'!N21)","v":0},{"$f":"IF('MontageFinancier(1)'!O21=0,0,'MontageFinancier(1)'!O21)+IF('MontageFinancier(2)'!O21=0,0,'MontageFinancier(2)'!O21)+IF('MontageFinancier(3)'!O21=0,0,'MontageFinancier(3)'!O21)+IF('MontageFinancier(4)'!O21=0,0,'MontageFinancier(4)'!O21)+IF('MontageFinancier(5)'!O21=0,0,'MontageFinancier(5)'!O21)","v":0},{"$f":"IF('MontageFinancier(1)'!P21=0,0,'MontageFinancier(1)'!P21)+IF('MontageFinancier(2)'!P21=0,0,'MontageFinancier(2)'!P21)+IF('MontageFinancier(3)'!P21=0,0,'MontageFinancier(3)'!P21)+IF('MontageFinancier(4)'!P21=0,0,'MontageFinancier(4)'!P21)+IF('MontageFinancier(5)'!P21=0,0,'MontageFinancier(5)'!P21)","v":0},{"$f":"IF('MontageFinancier(1)'!Q21=0,0,'MontageFinancier(1)'!Q21)+IF('MontageFinancier(2)'!Q21=0,0,'MontageFinancier(2)'!Q21)+IF('MontageFinancier(3)'!Q21=0,0,'MontageFinancier(3)'!Q21)+IF('MontageFinancier(4)'!Q21=0,0,'MontageFinancier(4)'!Q21)+IF('MontageFinancier(5)'!Q21=0,0,'MontageFinancier(5)'!Q21)","v":0},{"$f":"IF('MontageFinancier(1)'!R21=0,0,'MontageFinancier(1)'!R21)+IF('MontageFinancier(2)'!R21=0,0,'MontageFinancier(2)'!R21)+IF('MontageFinancier(3)'!R21=0,0,'MontageFinancier(3)'!R21)+IF('MontageFinancier(4)'!R21=0,0,'MontageFinancier(4)'!R21)+IF('MontageFinancier(5)'!R21=0,0,'MontageFinancier(5)'!R21)","v":0},{"$f":"IF('MontageFinancier(1)'!S21=0,0,'MontageFinancier(1)'!S21)+IF('MontageFinancier(2)'!S21=0,0,'MontageFinancier(2)'!S21)+IF('MontageFinancier(3)'!S21=0,0,'MontageFinancier(3)'!S21)+IF('MontageFinancier(4)'!S21=0,0,'MontageFinancier(4)'!S21)+IF('MontageFinancier(5)'!S21=0,0,'MontageFinancier(5)'!S21)","v":0},{"$f":"IF('MontageFinancier(1)'!T21=0,0,'MontageFinancier(1)'!T21)+IF('MontageFinancier(2)'!T21=0,0,'MontageFinancier(2)'!T21)+IF('MontageFinancier(3)'!T21=0,0,'MontageFinancier(3)'!T21)+IF('MontageFinancier(4)'!T21=0,0,'MontageFinancier(4)'!T21)+IF('MontageFinancier(5)'!T21=0,0,'MontageFinancier(5)'!T21)","v":0},{"$f":"IF('MontageFinancier(1)'!U21=0,0,'MontageFinancier(1)'!U21)+IF('MontageFinancier(2)'!U21=0,0,'MontageFinancier(2)'!U21)+IF('MontageFinancier(3)'!U21=0,0,'MontageFinancier(3)'!U21)+IF('MontageFinancier(4)'!U21=0,0,'MontageFinancier(4)'!U21)+IF('MontageFinancier(5)'!U21=0,0,'MontageFinancier(5)'!U21)","v":0},{"$f":"IF('MontageFinancier(1)'!V21=0,0,'MontageFinancier(1)'!V21)+IF('MontageFinancier(2)'!V21=0,0,'MontageFinancier(2)'!V21)+IF('MontageFinancier(3)'!V21=0,0,'MontageFinancier(3)'!V21)+IF('MontageFinancier(4)'!V21=0,0,'MontageFinancier(4)'!V21)+IF('MontageFinancier(5)'!V21=0,0,'MontageFinancier(5)'!V21)","v":0},{"$f":"IF('MontageFinancier(1)'!W21=0,0,'MontageFinancier(1)'!W21)+IF('MontageFinancier(2)'!W21=0,0,'MontageFinancier(2)'!W21)+IF('MontageFinancier(3)'!W21=0,0,'MontageFinancier(3)'!W21)+IF('MontageFinancier(4)'!W21=0,0,'MontageFinancier(4)'!W21)+IF('MontageFinancier(5)'!W21=0,0,'MontageFinancier(5)'!W21)","v":0},{"$f":"IF('MontageFinancier(1)'!X21=0,0,'MontageFinancier(1)'!X21)+IF('MontageFinancier(2)'!X21=0,0,'MontageFinancier(2)'!X21)+IF('MontageFinancier(3)'!X21=0,0,'MontageFinancier(3)'!X21)+IF('MontageFinancier(4)'!X21=0,0,'MontageFinancier(4)'!X21)+IF('MontageFinancier(5)'!X21=0,0,'MontageFinancier(5)'!X21)","v":0},{"$f":"IF('MontageFinancier(1)'!Y21=0,0,'MontageFinancier(1)'!Y21)+IF('MontageFinancier(2)'!Y21=0,0,'MontageFinancier(2)'!Y21)+IF('MontageFinancier(3)'!Y21=0,0,'MontageFinancier(3)'!Y21)+IF('MontageFinancier(4)'!Y21=0,0,'MontageFinancier(4)'!Y21)+IF('MontageFinancier(5)'!Y21=0,0,'MontageFinancier(5)'!Y21)","v":0},{"$f":"IF('MontageFinancier(1)'!Z21=0,0,'MontageFinancier(1)'!Z21)+IF('MontageFinancier(2)'!Z21=0,0,'MontageFinancier(2)'!Z21)+IF('MontageFinancier(3)'!Z21=0,0,'MontageFinancier(3)'!Z21)+IF('MontageFinancier(4)'!Z21=0,0,'MontageFinancier(4)'!Z21)+IF('MontageFinancier(5)'!Z21=0,0,'MontageFinancier(5)'!Z21)","v":0},{"$f":"IF('MontageFinancier(1)'!AA21=0,0,'MontageFinancier(1)'!AA21)+IF('MontageFinancier(2)'!AA21=0,0,'MontageFinancier(2)'!AA21)+IF('MontageFinancier(3)'!AA21=0,0,'MontageFinancier(3)'!AA21)+IF('MontageFinancier(4)'!AA21=0,0,'MontageFinancier(4)'!AA21)+IF('MontageFinancier(5)'!AA21=0,0,'MontageFinancier(5)'!AA21)","v":0},{"$f":"IF('MontageFinancier(1)'!AB21=0,0,'MontageFinancier(1)'!AB21)+IF('MontageFinancier(2)'!AB21=0,0,'MontageFinancier(2)'!AB21)+IF('MontageFinancier(3)'!AB21=0,0,'MontageFinancier(3)'!AB21)+IF('MontageFinancier(4)'!AB21=0,0,'MontageFinancier(4)'!AB21)+IF('MontageFinancier(5)'!AB21=0,0,'MontageFinancier(5)'!AB21)","v":0},{"$f":"IF('MontageFinancier(1)'!AC21=0,0,'MontageFinancier(1)'!AC21)+IF('MontageFinancier(2)'!AC21=0,0,'MontageFinancier(2)'!AC21)+IF('MontageFinancier(3)'!AC21=0,0,'MontageFinancier(3)'!AC21)+IF('MontageFinancier(4)'!AC21=0,0,'MontageFinancier(4)'!AC21)+IF('MontageFinancier(5)'!AC21=0,0,'MontageFinancier(5)'!AC21)","v":0},{"$f":"IF('MontageFinancier(1)'!AD21=0,0,'MontageFinancier(1)'!AD21)+IF('MontageFinancier(2)'!AD21=0,0,'MontageFinancier(2)'!AD21)+IF('MontageFinancier(3)'!AD21=0,0,'MontageFinancier(3)'!AD21)+IF('MontageFinancier(4)'!AD21=0,0,'MontageFinancier(4)'!AD21)+IF('MontageFinancier(5)'!AD21=0,0,'MontageFinancier(5)'!AD21)","v":0},{"$f":"IF('MontageFinancier(1)'!AE21=0,0,'MontageFinancier(1)'!AE21)+IF('MontageFinancier(2)'!AE21=0,0,'MontageFinancier(2)'!AE21)+IF('MontageFinancier(3)'!AE21=0,0,'MontageFinancier(3)'!AE21)+IF('MontageFinancier(4)'!AE21=0,0,'MontageFinancier(4)'!AE21)+IF('MontageFinancier(5)'!AE21=0,0,'MontageFinancier(5)'!AE21)","v":0},{"$f":"IF('MontageFinancier(1)'!AF21=0,0,'MontageFinancier(1)'!AF21)+IF('MontageFinancier(2)'!AF21=0,0,'MontageFinancier(2)'!AF21)+IF('MontageFinancier(3)'!AF21=0,0,'MontageFinancier(3)'!AF21)+IF('MontageFinancier(4)'!AF21=0,0,'MontageFinancier(4)'!AF21)+IF('MontageFinancier(5)'!AF21=0,0,'MontageFinancier(5)'!AF21)","v":0},{"$f":"IF('MontageFinancier(1)'!AG21=0,0,'MontageFinancier(1)'!AG21)+IF('MontageFinancier(2)'!AG21=0,0,'MontageFinancier(2)'!AG21)+IF('MontageFinancier(3)'!AG21=0,0,'MontageFinancier(3)'!AG21)+IF('MontageFinancier(4)'!AG21=0,0,'MontageFinancier(4)'!AG21)+IF('MontageFinancier(5)'!AG21=0,0,'MontageFinancier(5)'!AG21)","v":0},{"$f":"IF('MontageFinancier(1)'!AH21=0,0,'MontageFinancier(1)'!AH21)+IF('MontageFinancier(2)'!AH21=0,0,'MontageFinancier(2)'!AH21)+IF('MontageFinancier(3)'!AH21=0,0,'MontageFinancier(3)'!AH21)+IF('MontageFinancier(4)'!AH21=0,0,'MontageFinancier(4)'!AH21)+IF('MontageFinancier(5)'!AH21=0,0,'MontageFinancier(5)'!AH21)","v":0},{"$f":"IF('MontageFinancier(1)'!AI21=0,0,'MontageFinancier(1)'!AI21)+IF('MontageFinancier(2)'!AI21=0,0,'MontageFinancier(2)'!AI21)+IF('MontageFinancier(3)'!AI21=0,0,'MontageFinancier(3)'!AI21)+IF('MontageFinancier(4)'!AI21=0,0,'MontageFinancier(4)'!AI21)+IF('MontageFinancier(5)'!AI21=0,0,'MontageFinancier(5)'!AI21)","v":0},{"$f":"IF('MontageFinancier(1)'!AJ21=0,0,'MontageFinancier(1)'!AJ21)+IF('MontageFinancier(2)'!AJ21=0,0,'MontageFinancier(2)'!AJ21)+IF('MontageFinancier(3)'!AJ21=0,0,'MontageFinancier(3)'!AJ21)+IF('MontageFinancier(4)'!AJ21=0,0,'MontageFinancier(4)'!AJ21)+IF('MontageFinancier(5)'!AJ21=0,0,'MontageFinancier(5)'!AJ21)","v":0},{"$f":"IF('MontageFinancier(1)'!AK21=0,0,'MontageFinancier(1)'!AK21)+IF('MontageFinancier(2)'!AK21=0,0,'MontageFinancier(2)'!AK21)+IF('MontageFinancier(3)'!AK21=0,0,'MontageFinancier(3)'!AK21)+IF('MontageFinancier(4)'!AK21=0,0,'MontageFinancier(4)'!AK21)+IF('MontageFinancier(5)'!AK21=0,0,'MontageFinancier(5)'!AK21)","v":0},{"$f":"IF('MontageFinancier(1)'!AL21=0,0,'MontageFinancier(1)'!AL21)+IF('MontageFinancier(2)'!AL21=0,0,'MontageFinancier(2)'!AL21)+IF('MontageFinancier(3)'!AL21=0,0,'MontageFinancier(3)'!AL21)+IF('MontageFinancier(4)'!AL21=0,0,'MontageFinancier(4)'!AL21)+IF('MontageFinancier(5)'!AL21=0,0,'MontageFinancier(5)'!AL21)","v":0},{"$f":"IF('MontageFinancier(1)'!AM21=0,0,'MontageFinancier(1)'!AM21)+IF('MontageFinancier(2)'!AM21=0,0,'MontageFinancier(2)'!AM21)+IF('MontageFinancier(3)'!AM21=0,0,'MontageFinancier(3)'!AM21)+IF('MontageFinancier(4)'!AM21=0,0,'MontageFinancier(4)'!AM21)+IF('MontageFinancier(5)'!AM21=0,0,'MontageFinancier(5)'!AM21)","v":0},{"$f":"IF('MontageFinancier(1)'!AN21=0,0,'MontageFinancier(1)'!AN21)+IF('MontageFinancier(2)'!AN21=0,0,'MontageFinancier(2)'!AN21)+IF('MontageFinancier(3)'!AN21=0,0,'MontageFinancier(3)'!AN21)+IF('MontageFinancier(4)'!AN21=0,0,'MontageFinancier(4)'!AN21)+IF('MontageFinancier(5)'!AN21=0,0,'MontageFinancier(5)'!AN21)","v":0},{"$f":"IF('MontageFinancier(1)'!AO21=0,0,'MontageFinancier(1)'!AO21)+IF('MontageFinancier(2)'!AO21=0,0,'MontageFinancier(2)'!AO21)+IF('MontageFinancier(3)'!AO21=0,0,'MontageFinancier(3)'!AO21)+IF('MontageFinancier(4)'!AO21=0,0,'MontageFinancier(4)'!AO21)+IF('MontageFinancier(5)'!AO21=0,0,'MontageFinancier(5)'!AO21)","v":0}]
["aLa proportion d’arbres et d’arbustes fruitiers indigènes à vocation commerciale ne doit pas dépasser 50 % du nombre de végétaux prévus à l’implantation. "]
["bSi la trouée mesure plus de 30m de long, le coût maximal admissible est de 8$/arbre au lieu de 25$/arbre. Admissibile si mortalité des arbres entre 10 et 50%. Pas de subvention pour le remplacement d'arbuste."]
["cAide financière 70% des coûts admissibles et 90% pour les entreprises en production biologique, de la relève ou en démarrage, ou dans un projet collectif."]
[]
["LÉGENDE"]
["Les cellules à fond blanc se remplissent automatiquement à partir des onglets sources Implantation et Entretien"]
["Les cellules à fond vert pâle sont à compléter manuellement par l'utilisateur"]
["Les cellules à fond gris sont bloquées pour la saisie selon le modèle de bande riveraine choisie"]
["A reporter dans l'onglet synthèse, pour chacune des 5 années :"]
["Coûts réels : B21"]
["Coûts réels/m : B21/onglet implantationB26"]
["Montant de subvention total : par ex. D21+F21+G21+H21 pour année 1"]
["Montant à débourser : par ex. I21 pour année 1"]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]
[null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]
[null,null,null,true,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,false]

{"sheet":"ListeVédégétauxIndigènes","index":35,"n_rows":115,"n_cols":5,"rows_kept":115,"cut":false,"hidden":false,"merged":[[112,1,112,3],[113,1,113,3],[114,1,114,3]]}
["Type de végétal","Nom français","Nom latin","Source*"]
["arbuste feuillu","Amélanchier de Fernald","Amelanchier fernaldii",3]
["arbuste feuillu","Amélanchier du Canada","Amelanchier canadensis",3]
["arbuste feuillu","Amélanchier glabre","Amelanchier laevis",1]
["arbuste feuillu","Amélanchier sanguin","Amelanchier sanguinea",2]
["arbuste feuillu","Amélanchier stolonifère","Amelanchier stolonifera",3]
["arbuste feuillu","Aronie noire ","Aronia melanocarpa",1]
["arbuste feuillu","Aubépine canadienne","Crataegus canadensis",1]
["arbuste feuillu","Aubépine ponctuée","Crataegus punctata",2]
["arbuste feuillu","Aubépine subsoyeuse","Crataegus submollis","-"]
["arbuste feuillu","Aulne crispé","Alnus crispa",1]
["arbre feuillu","Aulne rugueux","Alnus rugosa",1]
["arbre feuillu","Bouleau à papier","Betula papyrifera",1]
["arbre feuillu","Bouleau flexible ","Betula lenta",1]
["arbre feuillu","Bouleau gris","Betula populifolia",1]
["arbre feuillu","Bouleau jaune ","Betula alleghaniensis",1]
["arbuste feuillu","Cassandre caliculé","Chamaedaphne calyculata ",1]
["arbre feuillu","Caryer cordiforme","Carya cordiformis",1]
["arbuste feuillu","Céphalante occidental","Cephalanthus occidentalis",1]
["arbre feuillu","Cerisier de Pennsylvanie","Prunus pensylvanica",1]
["arbuste feuillu","Cerisier de Virginie ","Prunus virginiana",1]
["arbre feuillu","Cerisier tardif","Prunus serotina",1]
["arbuste feuillu","Chalef argenté","Elaeagnus commutata",1]
["arbre feuillu","Chêne à gros fruits ","Quercus macrocarpa ",1]
["arbre feuillu","Chêne bicolore ","Quercus bicolor",1]
["arbre feuillu","Chêne blanc ","Quercus alba",1]
["arbre feuillu","Chêne rouge ","Quercus rubra",1]
["arbuste feuillu","Clavalier d'Amérique ","Zanthoxylum americanum",2]
["arbuste feuillu","Comptonie voyageuse","Comptonia peregrina",3]
["arbuste feuillu","Cornouiller rugueux ","Cornus circinata",1]
["arbuste feuillu","Cornouiller à feuilles alternes ","Cornus alternifolia",1]
["arbuste feuillu","Cornouiller à grappes ","Cornus racemosa",1]
["arbuste feuillu","Cornouiller oblique","Cornus obliqua",3]
["arbuste feuillu","Cornouiller stolonifère","Cornus stolonifera",1]
["arbuste feuillu","dièreville chèvrefeuille ","Diervilla lonicera",1]
["arbre résineux","Épinette blanche ","Picea alba",1]
["arbre résineux","Épinette noire","Picea nigra",1]
["arbre résineux","Épinette rouge","Picea rubens",1]
["arbre feuillu","Érable à sucre","Acer saccharum",1]
["arbre feuillu","Érable argenté ","Acer saccharinum",1]
["arbre feuillu","Érable rouge","Acer rubrum",1]
["arbre feuillu","Frêne blanc/d'Amérique ","Fraxinus americana",1]
["arbre feuillu","Frêne noir ","Fraxinus nigra",1]
["arbre feuillu","Frêne rouge/de Pennsylvanie ","Fraxinus pennsylvanica",1]
["arbuste résineux","Génévrier Commun doré "," Juniperus communis",2]
["arbre résineux","Génévrier de Virginie","Juniperus virginiana",1]
["arbuste résineux","Génévrier horizontal ","Juniperus horizontalis",1]
["arbuste résineux","Génévrier Commun Depressa ","Juniperus canadensis",1]
["arbuste feuillu","Hammalis de Virginie","Hamamelis virginiana ",2]
["arbre feuillu","Hêtre à grandes feuilles ","Fagus grandifolia",1]
["arbre résineux","Mélèze laricin ","Larix laricina",1]
["arbre feuillu","Micocoulier occidental","Celtis occidentalis",1]
["arbuste feuillu","Millepertuis de Kalm ","Hypericum kalmianum",1]
["arbuste feuillu","Myrique baumier ","Myrica gale",1]
["arbuste feuillu","Noisetier à long bec","Corylus cornuta ",2]
["arbuste feuillu","Noisetier commun","Corylus avellana ",1]
["arbuste feuillu","Noisetier d'Amérique","Corylus americana","-"]
["arbre feuillu","Noyer noir","Juglans nigra",1]
["arbre feuillu","Orme d'Amérique ","Ulmus americana",2]
["arbre feuillu","Ostryer de Virginie","Ostrya virginiana",1]
["arbre feuillu","Peuplier à grandes dents ","Populus grandidentata ",2]
["arbre feuillu","Peuplier Baumier ","Populus balsamifera",2]
["arbre feuillu","Peuplier deltoïdes ","Populus deltoides",2]
["arbre feuillu","Peuplier faux-tremble","Populus tremuloides",2]
["arbuste feuillu","Physocarpe à feuille d'obier ","Physocarpus opulifolius",1]
["arbre résineux","Pin blanc ","Pinus strobus",1]
["arbre résineux","Pin gris ","Pinus banksiana",1]
["arbre résineux","Pin Rouge ","Pinus resinosa",1]
["arbuste feuillu","Potentille frutescente ","Potentilla fruticosa ",1]
["arbre résineux","Pruche du Canada ","Tsuga canadensis",2]
["arbuste feuillu","Prunier noir ","Prunus nigra",1]
["arbuste feuillu","Ptéléa trifoliée ","Ptelea trifoliata",2]
["arbuste feuillu","Raisin d'ours","Arctostaphylos uva-ursi",3]
["arbuste feuillu","Ronce alléghanienne","Rubus alleghaniensis",3]
["arbuste feuillu","Ronce occidentale","Rubus occidentalis Linné.",3]
["arbuste feuillu","Ronce odorante","Rubus odoratus",1]
["arbuste feuillu","Rosier aciculaire","Rosa acicularis",3]
["arbuste feuillu","Rosier brillant","Rosa nitida ",3]
["arbuste feuillu","Rosier inerme","Rosa blanda",3]
["arbre résineux","Sapin baumier","Abies balsamea",1]
["arbre feuillu","Saule à feuille de pêcher","Salix amygdaloides",2]
["arbuste feuillu","Saule à long pétiole ","Salix petiolaris",2]
["arbuste feuillu","Saule à tête laineuse ","Salix eriocephala",2]
["arbuste feuillu","Saule brillant","Salix lucida ",2]
["arbuste feuillu","Saule de Bebb","Salix bebbiana",2]
["arbuste feuillu","Saule de l'intérieur","Salix exigua",2]
["arbuste feuillu","Saule discolore ","Salix discolor ",2]
["arbre feuillu","Saule noir ","Salix nigra",1]
["arbuste feuillu","Saule soyeux ","Salix pellita",2]
["arbuste feuillu","Shépherdie du Canada ","Shepherdia canadensis",3]
["arbre feuillu","Sorbier d'Amérique","Sorbus americana",2]
["arbuste feuillu","Sorbier des montagnes ","Sorbus decora",1]
["arbuste feuillu","Spirée à larges feuilles","Spiraea latifolia",3]
["arbuste feuillu","Spirée tomenteuse","Spiraea tomentosa",3]
["arbuste feuillu","Staphylier à trois feuilles","Staphylea trifolia","-"]
["arbuste feuillu","Sumac aromatique","Rhus aromatica",1]
["arbuste feuillu","Sumac glabre ","Rhus glabra",1]
["arbuste feuillu","Sumac vinaigrier ","Rhus typhina",3]
["arbuste feuillu","Sureau pubescent ","Sambucus pubens",3]
["arbuste feuillu","Sureau du Canada ","Sambucus canadensis",1]
["arbuste feuillu","Symphorine Blanche ","Symphoricarpos racemosus",1]
["arbuste feuillu","Thé du Labrador ","Ledum groenlandicum",1]
["arbre feuillu","Tilleul d'Amérique ","Tilia americana",2]
["plante grimpante ou rampante feuillue","Vigne des rivages","Vitis riparia",3]
["arbuste feuillu","Viorne à feuilles d'érable ","Viburnum acerifolium","-"]
["arbuste feuillu","Viorne cassinoïde","Viburnum cassinoides",1]
["arbuste feuillu","Viorne flexible","Viburnum lantana",1]
["arbuste feuillu","Viorne Lentago","Viburnum lentago",1]
["arbuste feuillu","Viorne trilobée ","Viburnum trilobum",1]
[]
[]
["*SOURCES"]
[1,"Outil pour choisir le bon arbre ou arbuste, HydroQuébec",null,null,"https://arbres.hydroquebec.com/recherche-arbres-arbustes"]
[2,"Fiches feuillus et conifères, Ressources naturelles Canada",null,null,"https://aimfc.rncan.gc.ca/fr/arbres/tous"]
[3,"Recherche de plantes recommandées pour la revégétalisation des bandes riveraines, Fédération interdisciplinaire de l'horticulture ornementale du Québec (FIHOQ)",null,null,"http://vegetaux.fihoq.com/"]

{"sheet":"BDCoutsFourn&MO2019","index":36,"n_rows":222,"n_cols":23,"rows_kept":222,"cut":false,"hidden":true,"merged":[]}
["ordre original","Classe de produit/service","code de Classe (en vue d'un éventuel SKU)","Sous-Classe de produits/services","code de sous-Classe (en vue d'un éventuel SKU)","préfixe SKU","Suffixe SKU","suffixe SKU avec \"leading0\"","SKU provisoire (pas implanté) ","Description (nom unique à cause de la fonction recherchev())","Prix\nmoyen ($)\n2019","Unité","Détails et format de vente","Notes pour nous","Taux de semis moyen incluant plante abri (kg/ha)","Commentaire suite à un changement dans la ligne"]
[3,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS",{"$f":"CONCATENATE(C2,E2)","v":"VEGFABS"},{"$f":"IF(F2<>F1,1,I1+1)","v":1},{"$f":"CONCATENATE(REPT(0,6-LEN(G2)),G2)","v":"000001"},{"$f":"CONCATENATE(F2,H2)","v":"VEGFABS000001"},"Bouture (FA)",0.92333333333333334,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[4,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",{"$f":"IF(F3<>F2,1,G2+1)","v":2},"000002","VEGFABS000002","Multicellule 45-110 (FA)",0.88124999999999998,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[5,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",3,"000003","VEGFABS000003","PFD [30cm] (FA)",1.8572222222222223,"/plant","[Multicellule 15 ou 25-310]","la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[6,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",4,"000004","VEGFABS000004","Racines nues [<60cm] (FA)",6.4470000000000001,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[7,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",5,"000005","VEGFABS000005","1 litre (FA)",3.5,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[8,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",6,"000006","VEGFABS000006","1 gallon (FA)",5.1733333333333329,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[9,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",7,"000007","VEGFABS000007","2 gallons (FA)",8.8079166666666655,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[10,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",8,"000008","VEGFABS000008","3 gallons (FA)",10.508333333333333,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[11,"Végétaux (1)","VEG","Formats d'arbustes (FA)","FABS","VEGFABS",9,"000009","VEGFABS000009","150 cm (FA)",61.5,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[14,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",1,"000001","VEGFAFS000001","Multicellule 45-110 (FAF)",0.84499999999999997,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[15,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",2,"000002","VEGFAFS000002","PFD [30cm] (FAF)",1.9637500000000001,"/plant","[Multicellule 15 ou 25-310]","la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[16,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",3,"000003","VEGFAFS000003","Racines nues [<60cm] (FAF)",5.958333333333333,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[17,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",4,"000004","VEGFAFS000004","1 litre (FAF)",3.5875000000000004,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[18,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",5,"000005","VEGFAFS000005","1 gallon (FAF)",7.2424999999999997,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[19,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",6,"000006","VEGFAFS000006","3 gallons (FAF)",13.416666666666666,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[20,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",7,"000007","VEGFAFS000007","Racines nues [60-90cm] (FAF)",21.67,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[21,"Végétaux (1)","VEG","Formats d'arbres feuillus (FAF)","FAFS","VEGFAFS",8,"000008","VEGFAFS000008","Diamètre 3cm [en pot] (FAF)",100,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[24,"Végétaux (1)","VEG","Formats d'arbres résineux (FAR)","FAFS","VEGFAFS",9,"000009","VEGFAFS000009","Multicellule 45-110 (FAR)",0.94,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[25,"Végétaux (1)","VEG","Formats d'arbres résineux (FAR)","FAFS","VEGFAFS",10,"000010","VEGFAFS000010","PFD [30cm] (FAR)",3.1775000000000002,"/plant","[Multicellule 15 ou 25-310]","la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[26,"Végétaux (1)","VEG","Formats d'arbres résineux (FAR)","FAFS","VEGFAFS",11,"000011","VEGFAFS000011","Racines nues [<60cm] (FAR)",4,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[27,"Végétaux (1)","VEG","Formats d'arbres résineux (FAR)","FAFS","VEGFAFS",12,"000012","VEGFAFS000012","1 gallon (FAR)",7.0350000000000001,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[28,"Végétaux (1)","VEG","Formats d'arbres résineux (FAR)","FAFS","VEGFAFS",13,"000013","VEGFAFS000013","2 gallons (FAR)",7.25,"/plant",null,"la description doit être suivie absolument de (XX), xx=FA, FAF, FAR, pour les onglets implantation"]
[30,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis mécanique, Brillion)","FAFS","SEMFAFS",1,"000001","SEMFAFS000001","< 30% fleurs + légumineuses (> 70% graminées) - Brillion",7197.33,"$/ha","prix pour 5kg et plus",null,55]
[31,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis mécanique, Brillion)","FAFS","SEMFAFS",2,"000002","SEMFAFS000002","> 35% fleurs + légumineuses (< 65% graminées) - Brillion",9615.2199999999993,"$/ha","prix pour 5kg et plus ou sacs de 10kg",null,46.75]
[32,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis mécanique, Brillion)","FAFS","SEMFAFS",3,"000003","SEMFAFS000003","Graminées et fleurs (20-30%) - Brillion",5441.68,"$/ha","prix pour 10 à 24kg ou sacs de 10kg",null,59.333333333333336]
[33,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis mécanique, Brillion)","FAFS","SEMFAFS",4,"000004","SEMFAFS000004","Graminées et Légumineuses - Brillion",1647.28,"$/ha","prix pour 10 à 24kg ou sacs de 25kg",null,136]
[34,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis mécanique, Brillion)","FAFS","SEMFAFS",5,"000005","SEMFAFS000005","Sol argileux - Brillion",7509.85,"$/ha","prix pour 10 à 24kg ou sacs de 10kg",null,49.25]
[35,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis mécanique, Brillion)","FAFS","SEMFAFS",6,"000006","SEMFAFS000006","Mélange B - Brillion",130,"$/ha","sacs de 25kg - 20kg/ha",null,20]
[37,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis manuel, à la volée)","FAFS","SEMFAFS",7,"000007","SEMFAFS000007","< 30% fleurs + légumineuses (> 70% graminées) - manuel",15501.22,"$/ha","prix pour 5kg et plus",null,86]
[38,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis manuel, à la volée)","FAFS","SEMFAFS",8,"000008","SEMFAFS000008","> 35% fleurs + légumineuses (< 65% graminées) - manuel",18408.84,"$/ha","prix pour 5kg et plus ou sacs de 5kg",null,60.25]
[39,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis manuel, à la volée)","FAFS","SEMFAFS",9,"000009","SEMFAFS000009","Graminées et fleurs (20-30%) - manuel",6534.41,"$/ha","prix pour 1 à 9kg ou sacs de 5kg",null,63.333333333333336]
[40,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis manuel, à la volée)","FAFS","SEMFAFS",10,"000010","SEMFAFS000010","Graminées et Légumineuses - manuel",2103.6799999999998,"$/ha","prix pour 1 à 9kg ou sacs de 25kg",null,167.66666666666666]
[41,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis manuel, à la volée)","FAFS",{"$f":"CONCATENATE(C34,E34)","v":"SEMFAFS"},11,{"$f":"CONCATENATE(REPT(0,6-LEN(G34)),G34)","v":"000011"},{"$f":"CONCATENATE(F34,H34)","v":"SEMFAFS000011"},"Sol argileux - manuel",12393.15,"$/ha","prix pour 1 à 9kg ou sacs de 5kg",null,58.5]
[42,"Semences (1)","SEM","Mélanges de semences pollinisateurs (semis manuel, à la volée)","FAFS","SEMFAFS",{"$f":"IF(F35<>F34,1,G34+1)","v":12},"000012","SEMFAFS000012","Mélange B - manuel",260,"$/ha","sacs de 25kg - 40kg/ha",null,40]
[44,"Semences (1)","SEM","Mélanges de semences prairie (semis mécanique, Brillion)","FAFS","SEMFAFS",13,"000013","SEMFAFS000013","100% graminées - Brillion",2714.51,"$/ha","5 à 15 graminées, au kilo ou sacs de 5 kg et plus",null,85.888888888888886]
[45,"Semences (1)","SEM","Mélanges de semences prairie (semis mécanique, Brillion)","FAFS","SEMFAFS",14,"000014","SEMFAFS000014","Graminées et Légumineuses - Brillion",1647.28,"$/ha","prix pour 10 à 24kg ou sacs de 25kg",null,136]
[46,"Semences (1)","SEM","Mélanges de semences prairie (semis mécanique, Brillion)","FAFS","SEMFAFS",15,"000015","SEMFAFS000015","Mélange B - Brillion",130,"$/ha","sacs de 25kg - 20kg/ha",null,20]
[47,"Semences (1)","SEM","Mélanges de semences prairie (semis mécanique, Brillion)","FAFS","SEMFAFS",16,"000016","SEMFAFS000016","Mil et luzerne - Brillion",118.4,"$/ha","sacs de 25kg - 16kg/ha",null,16]
[49,"Semences (1)","SEM","Mélanges de semences prairie (semis manuel, à la volée)","FAFS","SEMFAFS",17,"000017","SEMFAFS000017","100% graminées - Manuel",4022.64,"$/ha","5 à 15 graminées, au kilo ou sacs de 5 kg et plus",null,117.22222222222223]
[50,"Semences (1)","SEM","Mélanges de semences prairie (semis manuel, à la volée)","FAFS","SEMFAFS",18,"000018","SEMFAFS000018","Graminées et Légumineuses - manuel",2103.6799999999998,"$/ha","prix pour 1 à 9kg ou sacs de 25kg",null,167.66666666666666]
[51,"Semences (1)","SEM","Mélanges de semences prairie (semis manuel, à la volée)","FAFS","SEMFAFS",19,"000019","SEMFAFS000019","Mélange B - manuel",260,"$/ha","sacs de 25kg - 40kg/ha",null,40]
[52,"Semences (1)","SEM","Mélanges de semences prairie (semis manuel, à la volée)","FAFS","SEMFAFS",20,"000020","SEMFAFS000020","Mil et luzerne - Manuel",236.8,"$/ha","sacs de 25kg - 32kg/ha",null,32]
[54,"Semences (1)","SEM","Panic érigé","FAFS","SEMFAFS",21,"000021","SEMFAFS000021","Panic érigé Cave in Rock",495,"$/ha","sac de 5kg - 15kg/ha",null,15]
[56,"Fournitures (1)","FRN","Paillis","FAFS","FRNFAFS",1,"000001","FRNFAFS000001","Paillis plastique noir embossé (58microns)",0.47,"/m","rouleau de 1500' x 48\" (4572cm x 121,9cm)"]
[57,"Fournitures (1)","FRN","Paillis","FAFS","FRNFAFS",2,"000002","FRNFAFS000002","Plastique noir individuel 122cmx122cm + 4 broches 8''",1.73,"/unité","rouleau de 1500' x 48\" (4572cm x 121,9cm) ; boîte de 500 ou 1 000"]
[58,"Fournitures (1)","FRN","Paillis","FAFS","FRNFAFS",3,"000003","FRNFAFS000003","Paillis biodégradable BIO360 (20microns)",0.43,"/m","Approuvé pour l'agriculture biologique - rouleau de 4000' x 48'' (1219,2cm x 121,9cm)"]
[59,"Fournitures (1)","FRN","Paillis","FAFS","FRNFAFS",4,"000004","FRNFAFS000004","Collerette plastique",0.2,"/unité",null,null,null,"Collerette plastique"]
[60,"Fournitures (1)","FRN","Paillis","FAFS","FRNFAFS",5,"000005","FRNFAFS000005","Disque coco diamètre 45cm (12-13mm) + 3 broches 6''",1.84,"/unité","paquet de 50 ;  boîte de 1 000"]
[61,"Fournitures (1)","FRN","Paillis","FAFS","FRNFAFS",6,"000006","FRNFAFS000006","Disque coco diamètre 60cm (12-13mm) + 3 broches 8''",2.94,"/unité","paquet de 50 ;  boîte de 500 ou 1 000"]
[62,"Fournitures (1)","FRN","Paillis","FAFS","FRNFAFS",7,"000007","FRNFAFS000007","Copeaux de bois",4.99,"/plant"]
[63,"Fournitures (1)","FRN","Protecteur contre les rongeurs","FAFS","FRNFAFS",8,"000008","FRNFAFS000008","Protecteur contre les rongeurs"]
[64,"Fournitures (1)","FRN","Protecteur contre les rongeurs","FAFS","FRNFAFS",9,"000009","FRNFAFS000009","Spirale en plastique 24'' (61cm)",0.91,"/unité","boîte de 500"]
[65,"Fournitures (1)","FRN","Protecteur contre les rongeurs","FAFS","FRNFAFS",10,"000010","FRNFAFS000010","Spirale en plastique 30'' (76cm)",1.18,"/unité","boîte de 500"]
[66,"Fournitures (1)","FRN","Protecteur contre les cervidés","FAFS","FRNFAFS",11,"000011","FRNFAFS000011","Protecteur contre les cervidés"]
[67,"Fournitures (1)","FRN","Protecteur contre les cervidés","FAFS","FRNFAFS",12,"000012","FRNFAFS000012","Climatic 120cm + 2 piquets en bois",8.5,"/unité"]
[68,"Fournitures (1)","FRN","Protecteur contre les cervidés","FAFS","FRNFAFS",13,"000013","FRNFAFS000013","Climanet 180cm + 2 piquets en bois",12.03,"/unité"]
[69,"Fournitures (1)","FRN","Protecteur contre les cervidés","FAFS","FRNFAFS",14,"000014","FRNFAFS000014","Freegro + 1 piquet en bois",5.89,"/unité"]
[70,"Fournitures (1)","FRN","Protecteur contre les cervidés","FAFS","FRNFAFS",15,"000015","FRNFAFS000015","Clôture à chevreuils 5 à 10 saisons (mailles 35 x 50mm) + piquets aux 25pi",6.76,"/m","rouleau de 7,5' x 330' (2,3m x 100m) ;  bobine 2000' (610m)"]
[72,"Main d'œuvre plantation (2)","MOP","Travail de sol primaire","FAFS","MOPFAFS",1,"000001","MOPFAFS000001","Sous-soleuse (loam)",85.19,"/ha","3 dents"]
[73,"Main d'œuvre plantation (2)","MOP","Travail de sol primaire","FAFS","MOPFAFS",2,"000002","MOPFAFS000002","Charrue ajustable semi-portée (loam)",93.87,"/ha","moyenne 3 à 8 versoirs"]
[74,"Main d'œuvre plantation (2)","MOP","Travail de sol primaire","FAFS","MOPFAFS",3,"000003","MOPFAFS000003","Charrue réversible (loam)",116.53,"/ha","moyenne 3 à 8 versoirs"]
[75,"Main d'œuvre plantation (2)","MOP","Travail de sol primaire","FAFS","MOPFAFS",4,"000004","MOPFAFS000004","Combo (disques+ dents de décompaction)",63.37,"/ha","moyenne 3,43 à 3,84m"]
[76,"Main d'œuvre plantation (2)","MOP","Travail de sol primaire","FAFS","MOPFAFS",5,"000005","MOPFAFS000005","Chisel (loam)",48.59,"/ha","moyenne 2,85 à 4,06m"]
[78,"Main d'œuvre plantation (2)","MOP","Travail de sol secondaire","FAFS","MOPFAFS",6,"000006","MOPFAFS000006","Cultivateur/Vibroculteur (2 passages)",38.44,"/ha","moyenne 6,7 à 11,1m"]
[79,"Main d'œuvre plantation (2)","MOP","Travail de sol secondaire","FAFS",{"$f":"CONCATENATE(C66,E66)","v":"MOPFAFS"},7,{"$f":"CONCATENATE(REPT(0,6-LEN(G66)),G66)","v":"000007"},{"$f":"CONCATENATE(F66,H66)","v":"MOPFAFS000007"},"Rotoculteur (bêcheuse mécanique) traîné",71.19,"/ha","moyenne 1,82 à 4,5m"]
[80,"Main d'œuvre plantation (2)","MOP","Travail de sol secondaire","FAFS","MOPFAFS",{"$f":"IF(F67<>F66,1,G66+1)","v":8},"000008","MOPFAFS000008","Rotoculteur (bêcheuse mécanique) manuel",2500,"/ha","« 0,2$/m sur 80cm de large »"]
[82,"Main d'œuvre plantation (2)","MOP","Pose de pallis de plastique ","FAFS","MOPFAFS",9,"000009","MOPFAFS000009","Déroulage pallis plastique ",0.13,"/m","location de dérouleuse en sus 25$/h"]
[83,"Main d'œuvre plantation (2)","MOP","Pose de pallis de plastique ","FAFS","MOPFAFS",10,"000010","MOPFAFS000010","Pose paillis individuel",1.25,"/plant"]
[85,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",11,"000011","MOPFAFS000011","Plantation bouture",0.45,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[86,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",12,"000012","MOPFAFS000012","Plantation multicellule 45-110",0.45,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[87,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",13,"000013","MOPFAFS000013","Plantation PFD [30cm]",0.6,"/plant"," (Multicellule 15 ou 25-310)","la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[88,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",14,"000014","MOPFAFS000014","Plantation racines nues [<60cm]",1.45,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[89,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",15,"000015","MOPFAFS000015","Plantation 1 litre",1.5,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[90,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",16,"000016","MOPFAFS000016","Plantation 1 gallon",1.5,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[91,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",17,"000017","MOPFAFS000017","Plantation 2 gallons",2,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[92,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",18,"000018","MOPFAFS000018","Plantation 3 gallons",2.5,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[93,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",19,"000019","MOPFAFS000019","Plantation racines nues [60-90cm]",2,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[94,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",20,"000020","MOPFAFS000020","Plantation 150cm",3,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[95,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",21,"000021","MOPFAFS000021","Plantation diamètre 3cm [en pot]",3,"/plant",null,"la Description doit suivre la rêgle suivante \"Plantation \" + format du haut sans (FA) (exemple)"]
[96,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",22,"000022","MOPFAFS000022","Pose de collerette arbres",0.5,"/plant"]
[97,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",23,"000023","MOPFAFS000023","Pose de collerette arbustres",0.5,"/plant"]
[98,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",24,"000024","MOPFAFS000024","Pose de protection contre les rongeurs ",0.65,"/plant"]
[99,"Main d'œuvre plantation (2)","MOP","Plantation","FAFS","MOPFAFS",25,"000025","MOPFAFS000025","Pose de protection contre les cervidés",3.05,"/plant"]
[101,"Main d'œuvre plantation (2)","MOP","Ensemencement ","FAFS","MOPFAFS",26,"000026","MOPFAFS000026","Semoir type Brillion ",51.36,"/ha",null,"mélanges pollinisateurs, prairies, panic"]
[102,"Main d'œuvre plantation (2)","MOP","Ensemencement ","FAFS","MOPFAFS",27,"000027","MOPFAFS000027","Semis manuel + incorporation",{"$f":"600","v":600},"/ha","« 0,060$/m² »","mélanges pollinisateurs et prairies"]
[103,"Main d'œuvre plantation (2)","MOP","Ensemencement ","FAFS","MOPFAFS",28,"000028","MOPFAFS000028","Semoir à céréales conventionnel",43.36,"/ha",null,"panic"]
[105,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",1,"000001","MOEFAFS000001","Billy Goat (2 côtés de la ligne de plantation)",0.22,"/m",null,"années 1, 2 et 3. Années 4 et 5 : 0"]
[106,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",2,"000002","MOEFAFS000002","Manuel/Weed Eater (2 côtés de la ligne de plantation)",0.21,"/m",258.90000000000003,"années 1, 2 et 3. Années 4 et 5 : 0"]
[107,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",3,"000003","MOEFAFS000003","Billy Goat (BR herbacées seulement)",0.22,"/m131",null,"années 1 à 5"]
[108,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",4,"000004","MOEFAFS000004","Faucheuse conditionneuse à disques",31.89,"/ha","moyenne 3,04 à 4,88m","années 1 à 5. Saule : à partir année 3 puis aux 3 ans."]
[109,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",{"$f":"IF(F92<>F91,1,G91+1)","v":5},"000005","MOEFAFS000005","Faucheuse automotrice",37.39,"/ha","moyenne 4,6 à 5,5m","années 1 à 5. Saule : à partir année 3 puis aux 3 ans."]
[110,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",6,"000006","MOEFAFS000006","Faucheuse + presse à balle ronde + transport grosses balles rondes",{"$f":"(K91+K92)/2+258.9","v":293.53999999999996},"/ha",null,"Panic à partir année 3 "]
[111,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",7,"000007","MOEFAFS000007","Fauche et déchiquetage à forfait",0.15,"/m","« 112,5$/h, minimum 4h »)",null,null,"Mettre un prix moyen réaliste J'ai mis un prix fictif pour tester les calculs"]
[112,"Main d'œuvre entretien (2)","MOE","Contrôle des herbacées","FAFS","MOEFAFS",8,"000008","MOEFAFS000008","NON",0,null,null,"pour le menu déroulant onglet FraisEntretien(x)"]
[114,"Main d'œuvre entretien (2)","MOE","Taille des arbres feuillus","FAFS","MOEFAFS",9,"000009","MOEFAFS000009","Taille de formation année 2",0.68888888888888899,"/plant"]
[115,"Main d'œuvre entretien (2)","MOE","Taille des arbres feuillus","FAFS","MOEFAFS",10,"000010","MOEFAFS000010","Taille de formation année 3",0.89444444444444449,"/plant","coût si taille chaque année, coût peut doubler si aucune taille les années précédentes"]
[116,"Main d'œuvre entretien (2)","MOE","Taille des arbres feuillus","FAFS",{"$f":"CONCATENATE(C98,E98)","v":"MOEFAFS"},11,{"$f":"CONCATENATE(REPT(0,6-LEN(G98)),G98)","v":"000011"},{"$f":"CONCATENATE(F98,H98)","v":"MOEFAFS000011"},"Taille de formation année 4",1.1333333333333333,"/plant","coût si taille chaque année, coût peut doubler si aucune taille les années précédentes"]
[117,"Main d'œuvre entretien (2)","MOE","Taille des arbres feuillus","FAFS","MOEFAFS",{"$f":"IF(F99<>F98,1,G98+1)","v":12},"000012","MOEFAFS000012","Taille de formation année 5",1.3388888888888888,"/plant","coût si taille chaque année, coût peut doubler si aucune taille les années précédentes"]
[]
[null,null,null,null,null,null,null,null,null,"(1) Prix moyen constaté entre 2014 et 2017 chez une diversité de fournisseurs et entrepreneurs. "]
[null,null,null,null,null,null,null,null,null,"(2) Les coûts d'entrepreneurs comprennent les frais de recherche de fournisseurs, d'entreposage, de maintien en vie des végétaux au sein de la garantie, d'entretien des outils et machines. Le taux horaire est ramené à 25/$ pour tous."]
[]
[null,null,null,null,null,null,null,null,null,"faucheuse + presse à balle ronde + transport grosses balles"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 30% fleurs + légumineuses (> 70% graminées) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"< 30% fleurs + légumineuses (> 70% graminées) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 35% fleurs + légumineuses (< 65% graminées) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"> 35% fleurs + légumineuses (< 65% graminées) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon (70cm) (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 gallon (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 litre (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 litre (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100% graminées - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"100% graminées - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"150 cm (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 gallons (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 gallons (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 gallons (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 gallons (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billy Goat (2 côtés de la ligne de plantation) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Billy Goat (BR herbacées seulement)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bouture (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charrue ajustable semi-portée (loam)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Charrue réversible (loam)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Chisel (loam)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Climanet 180cm + 2 piquets en bois"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Climatic 120cm + 2 piquets en bois"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clôture à chevreuils 5 à 10 saisons (mailles 35 x 50mm) + piquets aux 25pi"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Collerettes plastique "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combo (disques+ dents de décompaction)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contrôle des herbacées"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Copeaux de bois"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cultivateur/Vibroculteur (2 passages)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Déroulage pallis plastique "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Diamètre 3cm (en pot) (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disque coco diamètre 45cm (12-13mm) + 3 broches 6''"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disque coco diamètre 60cm (12-13mm) + 3 broches 8''"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ensemencement "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucheuse + presse à balle ronde + transport grosses balles rondes"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucheuse automotrice"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faucheuse conditionneuse à disques"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formats d'arbres feuillus (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formats d'arbres résineux (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Formats d'arbustes (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Freegro + 1 piquet en bois"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et fleurs (20-30%) - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et fleurs (20-30%) - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Graminées et Légumineuses - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Manuel/Weed Eater (2 côtés de la ligne de plantation) "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélange B - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélanges de semences pollinisateurs (semis manuel, à la volée)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélanges de semences pollinisateurs (semis mécanique, Brillion)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélanges de semences prairie (semis manuel, à la volée)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mélanges de semences prairie (semis mécanique, Brillion)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mil et luzerne - Manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110 (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110 (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Multicellule 45-110 (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paillis"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paillis biodégradable BIO360 (20microns)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Paillis plastique noir embossé (58microns)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panic érigé"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Panic érigé Cave in Rock"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PFD (Multicellule 15 ou 25-310) (30cm) (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PFD (Multicellule 15 ou 25-310) (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PFD (Multicellule 15 ou 25-310) (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation 1 gallon"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation 1 litre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation 150cm"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation 2 gallons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation 3 gallons"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation bouture "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation diamètre 3cm (en pot)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation multicellule 45-110"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation PFD (Multicellule 15 ou 25-310)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation racines nues (<60cm)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plantation racines nues (60-90cm)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plastique noir individuel 122cmx122cm + 4 broches 8''"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pose de collerette "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pose de pallis de plastique "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pose de protecteur cervidés"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pose de protecteur rongeurs "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pose paillis individuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Protecteur contre les cervidés"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Protecteur contre les rongeurs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues (<60cm) (FA)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues (<60cm) (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues (<60cm) (FAR)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Racines nues (60-90cm) (FAF)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotoculteur (bêcheuse mécanique) manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rotoculteur (bêcheuse mécanique) traîné"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semis manuel + incorporation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semoir à céréales conventionnel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Semoir type Brillion "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sol argileux - Brillion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sol argileux - manuel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sous-soleuse (loam)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spirale en plastique 24'' (61cm)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Spirale en plastique 30'' (76cm)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taille de formation année 2 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taille de formation année 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taille de formation année 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taille de formation année 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taille des arbres feuillus"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travail de sol primaire"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Travail de sol secondaire"]

{"sheet":"CoutProdCult","index":37,"n_rows":34,"n_cols":7,"rows_kept":34,"cut":false,"hidden":false,"merged":[[0,0,0,6],[1,0,1,6],[3,3,3,4],[15,0,15,6],[16,0,16,6]]}
["ANALYSE RÉGIONALE DES MARGES/HA 2018 MONTÉRÉGIE"]
["Résultats coûts de production 2018 clientèle Groupe ProConseil - 2019"]
[]
[null,"Maïs grain","Soya IP et RR","Blé de printemps et d'automne, panifiable et fourrager",null,"Maïs ensilage","Foin"]
["Taille de l'échantillon",24,24,24,null,56,56]
["A-PRODUITS"]
["Quantité récoltée (tm/ha)",11.65,3.83,4.21,null,14.64,7.83]
["Prix par tm moyen ($/tm) (1)",213,500,266,null,170,215]
["Compensation brute ASRA",0,0,179,null,0,0]
["  Agri-Québec et  Agri-investissement (2)",{"$f":"(B7*B8-B14)*0.042","v":92.334900000000019},{"$f":"(C7*C8-C14)*0.042","v":73.5},38.508119999999998,null,0,0]
["  Total revenu stabilisé ($/ha)",{"$f":"B7*B8+B9+B10","v":2573.7849000000001},{"$f":"C7*C8+C9+C10","v":1988.5},1337.3681199999999,null,{"$f":"F7*F8+F9+F10","v":2488.8000000000002},{"$f":"G7*G8+G9+G10","v":1683.45}]
["B-CHARGES VARIABLES (3)"]
["Charges variables totales ($/ha) (4)",1241,628,963,null,1575,944]
["Dont semences ($/ha)",283,165,203,null,288,105]
[]
["ANALYSE PROVINCIALE DES MARGES/HA 2017"]
["Analyse comparative provinciale 2017 - Analyse de données AGRITEL - 2019"]
["Source","AGDEX 111/891b","AGDEX 141/891","AGDEX 112/891b","AGDEX 112/891a","AGDEX 111/891a","AGDEX 120/891"]
[null,"Maïs grain","Soya IP et RR","Blé de printemps panifiable","Blé de printemps fourrager","Maïs ensilage","Foin"]
["Taille de l'échantillon",163,301,78,54,351,353]
["A-PRODUITS"]
["Rendement (à 13% d'humidité) (tm/ha)",10.86,2.71,3.34,3.04,12.19,5.08]
["Prix par tm moyen ($/tm) (1)",205,518,248,232,118,124]
["Compensation brute ASRA",0,0,166,209,0,0]
["  Agri-Québec et  Agri-investissement (2)",{"$f":"(B22*B23-B29)*0.042","v":81.996599999999987},{"$f":"(C22*C23-C29)*0.042","v":50.558759999999999},{"$f":"(D22*D23-D29)*0.01","v":6.6031999999999993},0,0,0]
["  Total revenu stabilisé ($/ha)",{"$f":"B22*B23+B24+B25","v":2308.2965999999997},{"$f":"C22*C23+C24+C25","v":1454.3387599999999},1000.9232,914.28,{"$f":"F22*F23+F24+F25","v":1438.4199999999998},629.91999999999996]
["B-CHARGES VARIABLES (3)"]
["Charges variables totales ($/ha) (4)",1375,780,875,886,1482,641]
["Dont semences ($/ha)",274,200,168,152,266,53]
[]
["(1) Pour le maïs grain, le soya et le blé panifiable, on utilise le prix de vente moyen pour les entreprises de l'échantillon qui en vendent. Pour le blé fourrager, le maïs fourrager et le foin, une part importante du volume étant autoconsommée, on utilise le prix standard établi par la profession."]
["(2) Les revenus Agri-Québec et Agri-investissement correspondent à 4,2% des Ventes Nettes Ajustées (VNA) pour le maïs, le soya et le foin et à 1% pour le blé. On utilise la valeur de 4,2% des VNA pour le maïs grain et le soya, et 1% pour le blé. Le maïs fourrager et le soya sont considérés ici entièrement autoconsommés : aucun revenu d'Agri n'est pris en compte."]
["(3) Les charges fixes n'étant pas affectées par le projet d'aménagement de bandes riveraines, elles ne sont pas prises en compte ici."]
["(4) Les charges variables incluent les salaires d'employés mais excluent les retraits du producteur et les frais d'entretien et location de terres, considérés comme charges fixes."]

{"sheet":"Sources","index":38,"n_rows":4,"n_cols":2,"rows_kept":4,"cut":false,"hidden":false,"merged":[[3,1,4,16]]}
[]
[null,"Sources"]
[]
[null,"Les modèles de bandes riveraines proposés sont issus du catalogue de bandes riveraines en milieu agricole : Martineau, I. 2013. A chacun sa bande. Guide des bandes riveraines en milieu agricole. Club-conseil Gestrie-Sol. 24p. Les images correspondantes ont été fournies gracieusement par Isabelle Martineau.\n\nLes liens hypertextes menant aux fiches descriptives et illustrations des arbres et arbustes indigènes utilisés en bande riveraine mènent aux références en ligne \"Outil pour choisir le bon arbre ou arbuste\", HydroQuébec, \"Fiches feuillus et conifères\", Ressources naturelles Canada, \"Base de données de plantes indigènes\", EVERGREEN, et \"Herbier du Québec\", Gouvernement du Québec.\n\nLes modalités de financement du programme Prime-Vert sont issues du Guide administratif 2017‐2018 – Mesure 4203 : Aménagements favorisant la biodiversité\nVolet 1‐ Prime‐Vert 2013‐2018, version du 12 juillet 2017 et du Guide administratif 2017‐2018 – Mesure 4200 – Aménagement de haies brise‐vent, version du 16 mai 2017.\n\nLes coûts des végétaux et fournitures, ainsi que des opérations d'implantation et d'entretien des aménagements sont basés sur les coûts constatés de 2013 à 2017 par le Groupe ProConseil, Gestrie-Sol, CLG Agfor, COVABAR, le laboratoire rural Agroforesterie et paysage de la MRC du Rocher-Percé, les directions régionales du MAPAQ de Mauricie et Saguenay-Lac-Saint-Jean, etc. chez une diversité de fournisseurs et d'entrepreneurs.\nLe coût de main d'oeuvre est établi à 25$/h. Les coûts de travail de sol primaire et secondaire et de semis mécanique proviennent du feuillet de référence économique du CRAAQ \"Machinerie - Coût d'utilisation et taux à forfait suggérés\" AGDEX 740/825 - Août 2014.\n\nLes coûts de production culturale pour la région Montérégie proviennent des résultats de coûts de production 2016 pour la clientèle du Groupe ProConseil et ceux pour la province des feuillets de référence économique du CRAAQ \"Analyse comparative provinciale 2015 - Analyse de données AGRITEL\" AGDEX 111/891a, AGDEX 111/891b, AGDEX 112/891a, AGDEX 112/891b, AGDEX 120/891 et AGDEX 141/891 - 2017.\nPour le maïs grain, le soya et le blé panifiable, on utilise le prix de vente moyen pour les entreprises de l'échantillon qui en vendent. Pour le blé fourrager, le maïs fourrager et le foin, une part importante du volume étant autoconsommée, on utilise le prix standard établi par la profession.\nLes revenus Agri-Québec et Agri-investissement correspondent à 4,2% des Ventes Nettes Ajustées (VNA) pour le maïs, le soya et le foin et à 1% pour le blé. On utilise la valeur de 4,2% des VNA pour le maïs grain et le soya, et 1% pour le blé. Le maïs fourrager et le foin sont considérés ici entièrement autoconsommés : aucun revenu d'Agri n'est pris en compte.\nLes charges fixes n'étant pas affectées par le projet d'aménagement de bandes riveraines, elles ne sont pas prises en compte ici.\nLes charges variables incluent les salaires d'employés mais excluent les retraits du producteur et les frais d'entretien et location de terres, considérés comme charges fixes.\n"]

{"sheet":"ProgrammesSubventions","index":39,"n_rows":26,"n_cols":9,"rows_kept":26,"cut":false,"hidden":true,"merged":[[27,1,27,2]]}
["Nom du programme","Bailleur de fonds","Financement disponible","Demandeurs admissibles","Types de projets, dépenses admissibles","Dates de tombée","Exigences, pré-requis","Commentaires","Liens"]
["Ma rue, mes arbres","Arbres Canada","Douze collectivités peuvent recevoir 25 000$ pour des projets admissibles (2016).","Les municipalités canadiennes, les communautés autochtones, les associations d'amélioration commerciales de Vancouver, Montréal et Toronto","Pour des initiatives de plantation et l'entretient d'arbres en milieu urbain. Jusqu'à 50% du montant accordé peut servir à couvrir les coûts de plantation. Autres dépenses admissibles: \n-mise à jour de l'inventaire des arbres;\n-entretien;\n-activités éducatives. ","Le programme est inactif pour 2017. Il va être relancé en 2018.",null,null,"https://treecanada.ca/fr/programmes/ma-rue-mes-arbres-canada/"]
["Verdissement des terrains d'école","Arbres Canada","Jusqu'à 3 000$ par école.","Les écoles canadiennes.","Dépenses admissibles: \n-plantes et intrants (ex: compost);\n-équipement;\n-main d'œuvre et préparation du terrain. Dépenses non admissibles: \n-Conservation et entretient permanent des arbres.","Aucune date de tombée pour le moment. Les demandes sont acceptées en tout temps.",null,null,"https://treecanada.ca/fr/programmes/verdissement-des-terrains-decoles/"]
["Les arbres comestibles","Arbres Canada","Jusqu'à 4 000$ par projet. D'autres ressources peuvent accompagner la subvention.","S'adresse entre autres aux:\n-groupes de jardinage communautaires;\n-les projets de logements communautaires;\n-les municipalités;\n-les écoles;\n-les parcs;\n-les arboretums.","Le programme donne des subventions à des projets communautaires qui permettent aux résidents d'avoir accès à des arbres à fruits et à noix et qui permettent par le fait même d'apporter des changements positif à l'environnement tels que: \n-absorber et filtrer l'eau;\n-créer un habitat pour la faune; \n-fournir de l'ombrefournir une sécurité aimentaire;\n-fournir de l'ombre.","On ne mentionne  pas que le programme se poursuit en 2018.",null,null,"https://treecanada.ca/fr/programmes/arbres-comestibles/"]
["Opération renouvert","Arbres Canada","Aucun montant précis divulgué.  ","Les municipalités. Les individus sont invités à adresser leur demandes au Programme d'arbres comestibles ou au programme de verdissement des terrains d'écoles. \n\nVilles québécoises ont entre autres déjà été soutenues par le programme:\n-Saint-Hyacinthe;\n-Varennes;\n-Montréal;\n-Gatineau;\n-Joliette.","Le programme offre un soutien aux  collectivités qui subissent des infestations de ravageurs ou qui sont touchées par des catastrophes naturelles: \n-feux de forêts;\n-inondations;\n-tornades;\n-infestations d'insectes nuisibles.\n\npour les aider à reverdir leur espaces. Au Québec, le projet qui est présenetment en cours vise à lutter contre la propagation de l'agrile du frêne. Le programme coordone le processus de sélection des villes et la distribution de l'insecticide TreeAzin. Les résidents des villes sélectionnées qui ont déja fait traité leur frênes ont droit à un remboursement. ","Pour 2018, les municipalités ne peuvent pas encore appliquer pour l'instant. On dit que le programme acceptera les applications sous peu. ","Pour les remboursements, less traitements doivent avoir été faits auprès d'un expert certifié.",null,"https://treecanada.ca/fr/programmes/operation-renouvert/lagrile-du-frene/"]
["ÉcoConnexions - De terre en air","CN, Arbres Canada et Collectivités en fleurs","Maximum 25 000$","Les municipalités canadiennes en priorisant celles situées le long du corridor ferroviaire du CN.","Des projets qui visent à verdir des terrains municipaux. La plantation de végétaux et du matériel éducatif et promotionnel peut être financé. La subvention ne finance pas l'entretient annuel et les honoraire pour la conception et la planification du projet.\n","n.d.","Au moins 50% du financement total du projet doit provenir d'une autre source."," Il est actuellement impossible de déposer une demande pour 2018. On ne mentionne pas que le projet est reconduit en 2018. Le projet a eu lieu dans le cadre du 150 ième anniversaire du Canada, je ne pense pas que ça aura lieu.","https://www.cndeterreenair.ca/"]
["Programme d’intendance de l’habitat pour les espèces en péril (PIH)","Environnement Canada","Entre 10 000$ et 100 000$ par année.","-ONG;\n-Groupes communautaires;\n-Entreprises privées;\n-Établissements d'enseignement;\n-Administration municipales.","Des projets qui visent à protéger et conserver des habitats et des espèces en péril et qui visent à préserver la biodiversité:\n-Un volet pour des projets qui visent le rétablissement des espèces en péril;\n-conformément à l'annexe 1 de la Loi sur les espèces en péril;\n-Un volet pour des projets qui visent d'autres espèces non mentionnée dans la loi pour éviter que leur conservation soit mise en péril."," Pour 2018-2019:  à l'automne 2017. ","Doit avoir lieu sur des terres privées, des terres provinciales de la couronne, des terres autochtones ou dans des milieux marins ou aquatiques du Canada.\n\nPour chaque dollars fourni par le PIH, une contrepartie de 1$ d'une source non fédéral doit être confirmée.",null,"https://www.ec.gc.ca/financement-funding/default.asp?lang=Fr&n=923047A0-1#_06"]
["Programme Interactions communautaires (PIC) - Plan d'action Saint Laurent","Environnement Canada","Maximum entre 25 000$ et 200 000$ selon la catégorie de projet.","OBNL et ONG légalement constitués depuis au moins un an et dont le bureau principal est localisé au Québec.","Soutenir l'amélioration de l'écosystème du Saint-Laurent par des mesures ou des interventions qui touchent des problématiques environnementales précises: \n-Sensibilisation et éducation;\n-Études qui visent à déterminer des mesures d'actions concrètes;\n-Mesures de restauration comme la stabilisation et la revégétalisation;\n-Mesures pour protéger les espèces vulnérables.","À valider avec le programme.","L'organisme doit prouver que sa charte est conforme à la partie III de la loi sur les compagnies du Québec.\n\nLe projet doit avoir lieu le long du fleuve Saint-Laurent.",null,"https://www.ec.gc.ca/financement-funding/default.asp?lang=Fr&n=923047A0-1#_02"]
["Programme de financement communautaire EcoAction","Environnement Canada","Maximum 100 000$.","OBNL","Projets qui visent à:\n-Améliorer la qualité de l'air ou réduire les émissions;\n-Améliorer la qualité de l'eau;\n-Réduire les émissions de GES;\n-Lutter contre les répercussions des changements climatiques;\n-Protéger ou restaurer un milieu naturel.","À valider auprès du bureau régional du programme.","Au moins 50% du financement du projet doit provenir d'une autre source que le gouvernement fédéral.\n\nPouvoir mesurer les répercussion environnementales positives engendrées par le projet.\n\nDurée maximale du projet de 36 mois.\n\nDoit accroître la capacité de la collectivité à passer à l'action face aux enjeux environnementaix prioritaires.\n",null,"https://www.ec.gc.ca/financement-funding/default.asp?lang=Fr&n=923047A0-1#_03"]
["Programme de mise en valeur de la biodiversité en milieu agricole","Fondation de la Faune du Québec","Maximum de 70% des coûts, jusqu'à 30 000$.","Tout organisme privé ou publc oeuvrant en milieu agricole. Les particuliers ne sont pas admissibles.","Volet principal: Projets qui visent la protection ou la mise en valeur de l'habitat de la faune avec un souci de cohabitation agriculture-faune dans un des 4 champs champs d'intervention suivants:\n-Restauration d'habitat aquatiques, humides, riverains et terrestres;\n-Outils de promotion et activités pour inciter les propriétaires agricoles à s'engager dans la protection des habitats fauniques sur leurs terres;\n-Sensibilisation auprès du public et formation d'intervenants;\n-Le transfert de connaissances et la formation d'intervenants clés;\n-Réalisation d'études d'avant-projet pour préciser les besoins d'un habitat ou pour mesurer les résultats faunique d'un projet volontaire.\n\nVolet habitat particulier: Aménagements qui augmentent significativement la richesse faunique et qui ciblent des habitats rares au sein du bassin versant.","Entre le 1er octobre et le 1er février.",null,null,"http://www.fondationdelafaune.qc.ca/initiatives/programmes_aide/25"]
["Programme d’amélioration de la qualité des habitats aquatiques","Fondation de la Faune du Québec","Volet principal et entretient: 50% jusqu'à 20 000$ pour l'étude d'avant-projet et l'aménagement \n\n3 ans après la fin du projet d'aménagement financé:  10% du montant accordé pour l'étude d'avant-projet et l'aménagement jusqu'à concurrence de  2 000$ pour l'entretien\n\nVolet frayère: \nentre 1 500$ et 2 000$ par plan d'eau pour une étude d'avant-projet et un maximum de 6 000$ pour un aménagement.","Tout organisme privé ou public. Les individus ne sont pas admissibles.","Volet principal et entretien:\n-Améliorer la qualité et la productivité faunique des habitats aquatiques;\n-Accroître le potentiel faunique;\n-Soutenir la participation des organismes du milieu;\n-Protéger et améliorer la biodiversité.\n\nVolet frayère: concerne les travaux d'aménagement pour l'omble de fontaine dans les cours d'eau.","1er octobre et le 1 er février","Le plan d'eau visé  doit être accessible au public. Les terres fédérales et les étangs de pêche sont exclus.",null,"http://www.fondationdelafaune.qc.ca/initiatives/programmes_aide/1"]
["Programme faune en danger","Fondation de la Faune du Québec","50%, pour un maximum de 600$ à 5 000$ selon la priorité","Organisme privé ou public. Les individus ne sont pas admissibles.","Le projet doit contribuer au rétablissement des populations des espèces fauniques désignées menacées ou vulnérables;\n-enprotégeant;\n-en amliorant;\n-en restaurant ou en faisant connaître les moyens de protéger les habitats qu'elles occupent. ","1er octobre et le 1 er février","Doit concerner spécifiquement une espèce désignée légalement  en vertu de la Loi sur les espèces menacées ou vulnérables du Québec.",null,"http://www.fondationdelafaune.qc.ca/initiatives/programmes_aide/2"]
["Fond de la nature Madeleine Auclair","Fondation de la Faune du Québec","Enveloppe totale de 10 000$ à 20 000$ par année pour l'ensemble des projets accesptés.\n","-Organisme public ou privé;\n-Municipalité;\n-Association ou corporation avec ou sans but lucratif légalement constitué.\n\nLes indiividus ne sont pas admissibles.","L'Objectif du fond est de stimuler la conservation et la renaturalisation d'habitats fauniques dans la vallée du Saint-Laurent à des fin de conservation perpétuelle de la faune et des  milieux naturels tout en promouvant l'utilisation de ces espaces pour l'expression des arts, de l'activité physique et de l'éducation. \n\nLes projets doivent viser la conservation et la renaturalisation de boisés d'au moins 1 hectare ou la tunes d'activités éducaytives en lien avec des sites naturels protégés.","31 octobre","Un rapport qui permet de valider la réalisation des travaux et l'atteinte des objecctifs doit être déposé à la Fondation pour obtenir le paiement final de l'aide.",null,"http://www.fondationdelafaune.qc.ca/initiatives/programmes_aide/19"]
["Héritage faune - Programme d'aménagement et/ou d'acquisition d'habitats fauniques","Fondation de la Fédération québécoise des chasseurs et des pêcheurs","Maximum 5 000$ par projet, sauf exceptions.","Associations membres de la Fédération québécoise des chasseurs et pêcheurs","L'objectif est de soutenir les association à s'engager dans la mise en place et l'élaboration de projets d'aménagement, d'acquisition ou de mise en avleur d'habitats fauniques dans une persepctive cynégétique et halieutique. \n\nLes projets admissibles concernent une des 2 phases suivantes:\n-Acquisition de connaissances pour déterminer les problématiques en vue de réaliser un aménagement en lien avec le prélèvement faunique;\n-Aménagement ou restauration des habitats en lien avec le prélèvement faunique.","1er février mais la date peut être reportée du des sommes sont encores disponibles à cette date.","Dit viser des espèces prélevables: omble de fontaine, doré, bécasse d'Amérique, gélinotte, cerf de Virginie, etc.\n\nLa contribution du milieu doit représenter minimalement 30% de coût total du projet.",null,"http://fedecp.com/media/1001/informations_aahf-2017.pdf"]
["Financement de la Fondation TD des amis de l'environnement","Fondation TD des amis de l'environnement","Généralement entre 2 000$ et 8 000$.","-Organisme qui possède un numéro d'enregistrement d'organisme de bienfaisance;\n-Institutions d'enseignement; \n-Municipalités;\n-Groupes autochtones.","Le financement est surtout axé sur des programmes de sensibiliation à l'environnement et d'aménagement d'espaces verts tels que:\n-Verdissement de cours d'écoles;\n-Classes plein air;\n-Jardins comunautaires;\nCréation et restaurantions de sentiers;\n-Programmes de recyclage et compostage;\n-etc.","15 janvier 2018",null,null,"https://fef.td.com/francais/financement/"]
["Programme Action-Climat - volet 2 : Soutien aux projets d'envergure locale e régionale","Fonds d'action québécois pour le développement durable (FAQDD)","100 000$ par projet d'envergure locale\n200 000$ par projet d'envergure régionale","-Organismes à but non lucratif;\n-Coopératives.","Le projet doit viser à mobiliser et engager les citoyen(ne)s dans l'action pour réduite les émissions de GES ou encore favoriser l'adaptation aux changements climatiques.\n\nPublics cibles:\n-milieu scolaire;\n-milieu de travail;\n-les citoyens du Québec.","L'appel de projet est terminé pour 2017. On ne mentionne pas que le projet est reconduit pour 2018.","Doit être d'une durée maximale de 3 ans.",null,"http://www.mddelcc.gouv.qc.ca/programmes/ActionClimat/\nhttp://faqdd.qc.ca/realisez-projet/action-climat-quebec-volet-regional-local"]
["Prime-Vert - volet 1 : Interventions en agroenvironnement par une exploitation agricole","MAPAQ","70% ou 90% pour l'approche collective.\nLes montants maximums varient selon les interventions.","Exploitations agricoles enregistrées","Interventions entre autres admissibles:\n-Brise-vent;\n-Bandes riveraines élargies;\n-Ouvrage de conservation des sols;\n-Aménagements favorisant la biodiversité;\n-Etc.","Le programme prend fin en 2018.","L'exploitation agricole doit préalablement:\n-Déposer un PAA au ministère\n-Posséder un PAEF et un bilan P conforme.",null,"http://www.mapaq.gouv.qc.ca/fr/Productions/md/programmesliste/agroenvironnement/sous-volet/Pages/PrimeVertvolet1.aspx"]
["Fonds de développement rural","MRC qui reçoivent le Fonds de développement des territoires du Ministère des Affaires municipales et Occupation du Territoire (MAMOT)","Selon l'enveloppe disponible dans chaque MRC pour l'année et le nombre de soumissions de projets. \nLe cumul des aides du gouvernement du Québec et du gouvernement du Canada, incluant l’aide du Fonds, ne peut excéder 80 % des coûts de l’ensemble des projets.","Selon les priorités et politiques de chaque MRC :\n-les organismes municipaux (incluant la MRC elle-même);\n-les conseils de bande des communautés autochtones;\n-les coopératives;\n-les organismes à but non lucratif;\n-les entreprises (privées ou d'économie sociale), à l'exception des entreprises privées du secteur financier;\n-les personnes souhaitant démarrer une entreprise.\n\nCertaines MRC peuvent choisir de restreindre cette liste.","Selon les axes identifiés dans chaque MRC. Par exemple : \n-Soutenir les jeunes et les aînés et favoriser leur implication dans le milieu; \n-Contribuer à des projets à caractère environnemental et de mise en valeur des secteurs d’intérêt naturel; \n-Participer à la création d’emplois et soutenir l’entrepreneuriat collectif et l’économie sociale; \n-Enrichir le cadre de vie par le soutien à des projets récréotouristiques, culturels et récréatifs; \n-Intensifier les efforts de promotion et de développement du secteur agroalimentaire; -Collaborer à la préservation et à l’accroissement de l’accessibilité aux services tels que l’école, les services communautaires et les services de santé dans les milieux ruraux; \n-etc.","Chaque année. Date variable selon les MRC.","Avoir des retombées pour l'ensemble de la communauté sur le territoire des municipalités définies par chaque MRC.",null,"https://www.mamot.gouv.qc.ca/publications/bulletin-muni-express/2015/n-05-23-juin-2015/"]
["Bandes riveraines en santé","MRC de la Haute Yamaska","50%, jusqu'à 250$","Exploitations agricoles enregistrées sur le territoire de la MRC de La Haute-Yamaska.","Réalisation de plans d'aménagements qui visent à implanter une bande de protection riveraine.","Une demande peut être déposée en tout temps (premier arrivé, premier servi). ",null,"Dans les informations disponible, on ne mentionne pas si le programme est toujours en cours.","http://www.haute-yamaska.ca/documents/07_Services/Bandes_riveraines_agricole_depliant_soutien.pdf"]
["Projet Eau Bleue RBC","RBC","1 000$ à 10 000$ pour les subevntion Action locale\n10 001$ à 100 000$ pour les subventions Leadership","Organismes de bienfaisance enregistrés à l'ARC ou donataires reconnus par l'ARC","Appuie des projets qui contribuent à préserver la salubrité de l'eau acheminée dans des villes et des zones urbaines. Le projet doit cibler les éléments suivants: \n-Contrôle et gestion des eaux pluviale;\n-Utilisation efficiente et novatrice de l'eau;\n-Protection et restauration de cours d'eau en milieu urbain;\n-Améliorayion de la qualité de l'eau.","La préiode de demandes est fermée pour 2017. Le projet prend fin en 2017.","Le projet doit entre autre être mené dans une zone urbaine d'au moins 10 000 habitants.",null,"http://www.rbc.com/collectivites-durabilite/apply-for-funding/guidelines-and-eligibility/blue-water-project.html\nhttp://www.rbc.com/collectivites-durabilite/_assets-custom/pdf/grantingdeadlines.pdf"]
["Subvention pour verdir les cours d'école","Toyota Evergreen","Maximum de 3 500$.","Garderies et écoles","Pour supporter le mise sur pied de classes plein air. ","Fermé pour 2017.",null,"Peu d'informations disponibles. Le site web est en refonte.","https://www.evergreen.ca/fr/simpliquer/possibilites-de-financement/subvention-pour-verdir-les-cours-decoles/"]
["Aide financière pour réduire la pollution d'origine agricole","Consulter la Municipalité pour des aides locales.","30% des coûts qui ne sont pas courverts par Prime-Vert, jusqu'à 2 000$/an/entreprise.","Entreprise agricole située sur le territoire de la ville de Granby ou exploitant une telle entreprise à titre de locataire sur une terre agricole située sur le territoire de la ville de Granby.","Doit concerner la mise en place d'ouvrages visant:\n-ls conservation des sols;\n-l'implantation de bandes riveraines; \n-l'installation de haies brise-vent;\n-L'amélioration de la biodiversité.","Au plus tard le 1er mai suivant la réalisation des ouvrages et l'implantation des cultures de couverture financées par le programme Prime-Vert du MAPAQ.","L’entreprise doit au préalable effectuer les démarches et les travaux inclus dans le programme Prime-Vert du MAPAQ.",null,"http://www.ville.granby.qc.ca/webconcepteurcontent63/000024200000/upload/LaVille/Environnement/VGdepliant_SUBVENTION_Agricole2017.pdf"]
["Financement de la Fondation Hydro-Québec pour l'environnement","Fondation Hydro-Québec pour l'environnement","Aucune limite minimale ou maximale. Le financement accordé est évalué en fonction de chaque projet. ","-Organisme caritatif ou sans but lucratif\n-Municipalités\n-MRC\n-Conseils de bande","Tout projet qui s'inscrit dans la mission de la Fondation, plus particulièrement les projets qui traduisent la volonté des collectivités locales de gérer de façon responsable et durable les milieux naturels sur lesquels elles sont susceptibles de laisser leur empreinte. Plusieurs types de projets non acceptés. Voir le site web pour plus de détails.","Au plus tard de 1er février ou le 15 septembre de chaque année.",null,null,"http://www.hydroquebec.com/fondation-environnement/conditions.html"]
["Corridor vert","Jour de la Terre","Un soutient financier peut être apporté pour chaque arbre planté par le propriétaire. D'autres resources peuvent être mises à disposition.    ","Les propriétaires de terrains dans la ceinture verte du Grand Montréal:\n-Organisme;\n-Producteur(rice) agricole;\n-Municipalité;\n-Institution.","Le programme 375 000 arbres est un des programme de Corridor vert qui supporte les projets de plantations d'arbres.","Non mentionné.","Superficie minimale d'un hectare. Pour accéder à certaines ressources.",null,"http://www.jourdelaterre.org/qc/tous-les-jours/programmes/corridors-verts/"]
["Plantez de l'air pur","Arbres Canada","n.a.","n.a.","Le programme permet à ceux qui y participent de compenser leurs émissions de CO2 en faisant un don pour financer la plantation d'arbres indigènes à même les sites de plantation de Plantez de l'air pur dans la région forestière des Grands Lacs et du Saint-Laurent..",null,null,"On ne semble pas pouvoir soumettre des propositions de sites pour le reboisement. Et le programme ne semble pas non plus accorder d'aide financière pour le reboisement.","https://treecanada.ca/fr/programmes/plantez-de-lair-pur/"]
["Programme national de verdissement","Arbres Canada","n.a.","n.a","Vise à restaurer des forêts et des habitats fauniques par la plantation de semis dans des espaces qui ont besoins d'être boisés ou reboisés. Les entreprises, les organismes et les particuliers peuvent faire un don au programme.",null,null,"On ne semble pas pouvoir soumettre des propositions de sites pour le reboisement et le programme ne semble pas accorder de subventions. Les sites pour 2017 et 2018 ont déjà été sélectionnés.","https://treecanada.ca/fr/programmes/programme-national-de-verdissement/"]

{"sheet":"BDCoutsFourn&MO2017","index":40,"n_rows":153,"n_cols":7,"rows_kept":153,"cut":false,"hidden":true,"merged":[[1,0,27,0],[28,0,87,0],[136,0,149,0],[88,0,104,0],[105,0,135,0]]}
[null,null,"Prix\nmoyen ($)","Unité","Détails et format de vente","taux de semis (kg/ha)","Notes pour nous"]
["Végétaux (1)","Formats d'arbustes"]
[null,"Bouture",0.92,"plant"]
[null,"Multicellule 45-110",0.88,"plant"]
[null,"PFD (Multicellule 15 ou 25-310)",1.86,"plant"]
[null,"Racines nues (<60cm)",6.45,"plant"]
[null,"1 litre",3.5,"plant"]
[null,"1 gallon",5.17,"plant"]
[null,"2 gallons",8.81,"plant"]
[null,"3 gallons",10.51,"plant"]
[null,"150 cm",61.5,"plant"]
[null,"Formats d'arbres feuillus"]
[null,"Multicellule 45-110",0.85,"plant"]
[null,"PFD (Multicellule 15 ou 25-310) (30cm)",1.96,"plant"]
[null,"Racines nues (<60cm)",5.96,"plant"]
[null,"1 litre",3.59,"plant"]
[null,"1 gallon (70cm)",7.2424999999999997,"plant"]
[null,"3 gallons",13.416666666666666,"plant"]
[null,"Racines nues (60-90cm)",21.67,"plant"]
[null,"Diamètre 3cm (en pot)",105,"plant"]
[null,"Formats d'arbres résineux"]
[null,"Multicellule 45-110",0.94,"plant"]
[null,"PFD (Multicellule 15 ou 25-310)",3.1775000000000002,"plant"]
[null,"Racines nues (<60cm)",4,"plant"]
[null,"1 gallon",7.0350000000000001,"plant"]
[null,"2 gallons",7.25,"plant"]
[null,"3 gallons",10,"plant"]
[null,"Racines nues (150cm)",15,"plant"]
["Semences (1)","Mélanges de semences pollinisateurs (semis mécanique, Brillion)"]
[null,"Gloco Herbio Pré-fleuri - Brillion",{"$f":"248.32/10","v":24.832000000000001},"kg","22% fleurs, 75% graminées - sac de 10kg",100]
[null,"Gloco Herbio® Flore (Eco-Rustik®) - Brillion",{"$f":"254.09/25","v":10.163600000000001},"kg","87% graminées, 13% légumineuses - 100% indigène - sac de 25kg",125]
[null,"Gloco Herbio® Prairie indigène papillons & mellifère - Brillion",15,"kg","35% fleurs, 65% graminées - 50% indigène",15,"10kg/ha RG"]
[null,"Gloco Herbio® Prairie biodiversité sols médium - Brillion",null,"kg","40% fleurs, 60% graminées - 80% indigène",15,"10kg/ha RG"]
[null,"Gloco Herbio® Prairie restauration sols médium - Brillion",null,"kg","30% fleurs, 70% graminées - 73% indigène",15,"10kg/ha RG"]
[null,"Gloco Herbio® Prairie indigène sols medium - Brillion",null,"kg","20% fleurs, 80% graminées - 100% indigène",15,"10kg/ha RG"]
[null,"Gloco Herbio® Prairie indigène sols humides - Brillion",null,"kg","28% fleurs, 72% graminées - 100% indigène",15,"10kg/ha RG"]
[null,"Gloco Herbio® Prairie indigène pionnier - Brillion",15,"kg","25% fleurs, 75% graminées - 100% indigène",15,"10kg/ha RG"]
[null,"Indigo Plantes mellifères vivaces  - Brillion",null,"kg","75% fleurs, 25% graminées - 42% indigène - sac de 1kg, 5kg ou 10kg",40,"plante abri incluse"]
[null,"Indigo Ultra-pollinisation - Brillion",15,"kg","30% fleurs, 70% graminées - 99% indigène - sac de 1kg, 5kg ou 10kg",10,"10kg/ha RG"]
[null,"Indigo Ultra-pollinisation argile - Brillion",null,"kg","47% fleurs, 53% graminées - 93% indigène - sac de 1kg, 5kg ou 10kg",15,"10kg/ha RG"]
[null,"Indigo Pionnier - Brillion",null,"kg","22% fleurs, 78% graminées - 84% indigène - sac de 1kg, 5kg ou 10kg",12,"plante abri incluse"]
[null,"Indigo Argile - Brillion",null,"kg","52% fleurs, 48% graminées - 60% indigène - sac de 1kg, 5kg ou 10kg",17,"plante abri incluse"]
[null,"Rustique Renature riverain avec fleurs - Brillion",62.5,"kg","fleurs, graminées - 100% indigène - prix pour 10 à 24kg",90,"plante abri incluse"]
[null,"Rustique Renature sol argileux - Brillion",60.25,"kg","fleurs, graminées - 100% indigène - prix pour 10 à 24kg",50,"plante abri incluse"]
[null,"Mélange B - Brillion (pollinisateurs)",6.5,"kg","55% phléole des prés, 45% trèfles - sac de 25kg",20]
[null,"Mélanges de semences pollinisateurs (semis manuel, à la volée)"]
[null,"Gloco Herbio Pré-fleuri - manuel",{"$f":"127.05/5","v":25.41},"kg","22% fleurs, 75% graminées - sac de 5kg",170]
[null,"Gloco Herbio® Flore (Eco-Rustik®) - manuel",{"$f":"254.09/25","v":10.163600000000001},"kg","87% graminées, 13% légumineuses - 100% indigène - sac de 25kg",220]
[null,"Gloco Herbio® Prairie indigène papillons & mellifère - manuel",null,"kg","35% fleurs, 65% graminées - 50% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Gloco Herbio® Prairie biodiversité sols médium - manuel",null,"kg","40% fleurs, 60% graminées - 80% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Gloco Herbio® Prairie restauration sols médium - manuel",null,"kg","30% fleurs, 70% graminées - 73% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Gloco Herbio® Prairie indigène sols medium - manuel",null,"kg","20% fleurs, 80% graminées - 100% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Gloco Herbio® Prairie indigène sols humides - manuel",null,"kg","28% fleurs, 72% graminées - 100% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Gloco Herbio® Prairie indigène pionnier - manuel",null,"kg","25% fleurs, 75% graminées - 100% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Indigo Plantes mellifères vivaces  - manuel",null,"kg","75% fleurs, 25% graminées - 42% indigène - sac de 1kg, 5kg ou 10kg",70,"plante abri incluse"]
[null,"Indigo Ultra-pollinisation - manuel",null,"kg","30% fleurs, 70% graminées - 99% indigène - sac de 1kg, 5kg ou 10kg",40,"10kg/ha RG + bran de scie"]
[null,"Indigo Ultra-pollinisation argile - manuel",null,"kg","47% fleurs, 53% graminées - 93% indigène - sac de 1kg, 5kg ou 10kg",30,"10kg/ha RG + bran de scie"]
[null,"Indigo Pionnier - manuel",null,"kg","22% fleurs, 78% graminées - 84% indigène - sac de 1kg, 5kg ou 10kg",40,"plante abri incluse"]
[null,"Indigo Argile - manuel",null,"kg","52% fleurs, 48% graminées - 60% indigène - sac de 1kg, 5kg ou 10kg",40,"plante abri incluse"]
[null,"Rustique Renature riverain avec fleurs - manuel",69.25,"kg","fleurs, graminées - 100% indigène - prix pour 1 à 9kg",90,"plante abri incluse"]
[null,"Rustique Renature sol argileux - manuel",66.95,"kg","fleurs, graminées - 100% indigène - prix pour 1 à 9kg",50,"plante abri incluse"]
[null,"Mélange B - manuel (pollinisateurs)",6.5,"kg","55% phléole des prés, 45% trèfles - sac de 25kg",40]
[null,"Mélanges de semences prairie (semis mécanique, Brillion)"]
[null,"Gloco Herbio® Eau indigène - Brillion",15,"kg","6 graminées - 100% indigène",110]
[null,"Gloco Herbio® Prairie Bande Riveraine - Brillion",15,"kg","6 graminées - 100% indigène",15,"10kg/ha RG"]
[null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Brillion",null,"kg","8 graminées - 68% indigène",15,"10kg/ha RG"]
[null,"Gloco Herbio® Stabilisation - Brillion",15,"kg","5 graminées - 100% indigène",150]
[null,"Indigo Stabilisation indigène - Brillion",null,"kg","10 graminées - 100% indigène - sac de 1kg, 5kg ou 10kg",150]
[null,"Indigo Stabilisation bande riveraine  - Brillion",null,"kg","11% fleurs, 89% graminées - 85% indigène - sac de 1kg, 5kg ou 10kg",98]
[null,"Rustique Renature riverain - Brillion",42.89,"kg","fleurs, graminées - 100% indigène - prix pour 10 à 24kg",90,"plante abri incluse"]
[null,"Rustique Renature talus et fossés - Brillion",9.9499999999999993,"kg","5 graminées, 1 légumineuse - 100% indigène - prix pour 10 à 24kg",150,"plante abri incluse"]
[null,"Rustique Renature talus et fossés supérieur - Brillion",16.95,"kg","5 graminées, 1 légumineuse - 100% indigène - prix pour 10 à 24kg",133,"plante abri incluse"]
[null,"Mélange B - Brillion (prairie)",6.5,"kg","55% phléole des prés, 45% trèfles - sac de 25kg",20]
[null,"Mil et luzerne - Brillion",7.4,"kg","sacs de 25kg",16]
[null,"Mélanges de semences prairie (semis manuel, à la volée)"]
[null,"Gloco Herbio® Eau indigène - Manuel",15,"kg","6 graminées - 100% indigène",170]
[null,"Gloco Herbio® Prairie Bande Riveraine - Manuel",15,"kg","6 graminées - 100% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Gloco Herbio® Prairie Bande Riveraine (68%)- Manuel",null,"kg","8 graminées - 68% indigène",33,"10kg/ha RG + bran de scie"]
[null,"Gloco Herbio® Stabilisation - Manuel",15,"kg","5 graminées - 100% indigène",255]
[null,"Indigo Stabilisation indigène - Manuel",15,"kg","10 graminées - 100% indigène - sac de 1kg, 5kg ou 10kg",250]
[null,"Indigo Stabilisation bande riveraine  - Manuel",15,"kg","11% fleurs, 89% graminées - 85% indigène - sac de 1kg, 5kg ou 10kg",250]
[null,"Rustique Renature riverain - Manuel",47.65,"kg","fleurs, graminées - 100% indigène - prix pour 1 à 9kg",90,"plante abri incluse"]
[null,"Rustique Renature talus et fossés - Manuel",11.25,"kg","5 graminées, 1 légumineuse - 100% indigène - prix pour 1 à 9kg",150,"plante abri incluse"]
[null,"Rustique Renature talus et fossés supérieur - Manuel",18.95,"kg","5 graminées, 1 légumineuse - 100% indigène - prix pour 1 à 9kg",133,"plante abri incluse"]
[null,"Mélange B - Manuel (prairie)",6.5,"kg","55% phléole des prés, 45% trèfles - sac de 25kg",40]
[null,"Mil et luzerne - Manuel",7.4,"kg","sacs de 25kg",32]
[null,"Panic érigé"]
[null,"Panic érigé Cave in Rock",{"$f":"165/5","v":33},"kg","sac de 5kg",15]
["Fournitures (1)","Paillis"]
[null,"Paillis plastique noir embossé (58microns) ",1.1499999999999999,"m","rouleau de 1500' x 48\" (4572cm x 121,9cm)"]
[null,"Plastique noir individuel 122cmx122cm + 4 broches 8''",2.75,"unité","rouleau de 1500' x 48\" (4572cm x 121,9cm) ; boîte de 500 ou 1 000"]
[null,"Paillis biodégradable BIO360 (20microns)",2.35,"m","Approuvé pour l'agriculture biologique - rouleau de 4000' x 48'' (1219,2cm x 121,9cm)"]
[null,"Collerette plastique",1.5,"unité"]
[null,"Disque coco diamètre 45cm (12-13mm) + 3 broches 6''",2,"unité","paquet de 50 ;  boîte de 1 000"]
[null,"Disque coco diamètre 60cm (12-13mm) + 3 broches 8''",2.25,"unité","paquet de 50 ;  boîte de 500 ou 1 000"]
[null,"Copeaux de bois",0.75,"litre"]
[null,"Protecteur contre les rongeurs"]
[null,"Spirale en plastique 24'' (61cm)",0.3,"unité","boîte de 500"]
[null,"Spirale en plastique 30'' (76cm)",0.37,"unité","boîte de 500"]
[null,"Protecteur contre les cervidés"]
[null,"Climatic 120cm + 2 piquets en bois",2.35,"unité"]
[null,"Climanet 180cm + 2 piquets en bois",2.75,"unité"]
[null,"Freegro + 1 piquet en bois",1.65,"unité"]
[null,"Freegro + 1 piquet en métal",2.4,"unité"]
[null,"Clôture à chevreuils 5 à 10 saisons",5.75,"m","rouleau de 7,5' x 330' (2,3m x 100m) ;  bobine 2000' (610m) ; mailles 35 x 50mm ; piquets aux 25'"]
["Main d'œuvre plantation (2)","Travail de sol primaire"]
[null,"Sous-soleuse (loam)",85.19,"ha","3 dents"]
[null,"Charrue ajustable semi-portée (loam)",93.87,"ha","moyenne 3 à 8 versoirs"]
[null,"Charrue réversible (loam)",116.53,"ha","moyenne 3 à 8 versoirs"]
[null,"Combo (disques+ dents de décompaction)",63.37,"ha","moyenne 3,43 à 3,84m"]
[null,"Chisel (loam)",48.59,"ha","moyenne 2,85 à 4,06m"]
[null,"Travail de sol secondaire"]
[null,"Cultivateur/Vibroculteur (2 passages)",{"$f":"21.06+17.38","v":38.44},"ha","moyenne 6,7 à 11,1m"]
[null,"Rotoculteur (bêcheuse mécanique) traîné",71.19,"ha","moyenne 1,82 à 4,5m"]
[null,"Rotoculteur (bêcheuse mécanique) manuel",2000,"ha"]
[null,"Pose de pallis de plastique "]
[null,"Déroulage pallis plastique ",0.13,"m","location de dérouleuse en sus 25$/h"]
[null,"Pose paillis individuel",1.25,"plant"]
[null,"Plantation"]
[null,"Plantation bouture racinée",0.45,"plant"]
[null,"Plantation multicellule 45-110",0.45,"plant"]
[null,"Plantation PFD (Multicellule 15 ou 25-310)",0.6,"plant"]
[null,"Plantation racines nues (<60cm)",1,"plant"]
[null,"Plantation 1 litre",1,"plant"]
[null,"Plantation 1 gallon",1.5,"plant"]
[null,"Plantation 2 gallons",2,"plant"]
[null,"Plantation 3 gallons",2,"plant"]
[null,"Plantation racines nues (60-90cm)",1.5,"plant"]
[null,"Plantation racines nues (150cm)",2,"plant"]
[null,"Pose collerette ",0.5,"plant"]
[null,"Pose de protecteur rongeurs ",0.65,"plant"]
[null,"Pose de protecteur cervidés",3.05,"plant"]
[null,"Ensemencement "]
[null,"Semoir type Brillion ",51.36,"ha",null,null,"mélanges pollinisateurs, prairies, panic"]
[null,"Semis manuel + incorporation",17200,"ha",null,null,"mélanges pollinisateurs et prairies"]
[null,"Semoir à céréales conventionnel",43.36,"ha",null,null,"panic"]
["Main d'œuvre entretien (2)","Contrôle des herbacées"]
[null,"Billy Goat (2 côtés de la ligne de plantation) ",0.22,"m",null,null,"années 1, 2 et 3. Années 4 et 5 : 0"]
[null,"Manuel/Weed Eater (2 côtés de la ligne de plantation) ",0.21,"m",{"$f":"30*(6.15+2.48)","v":258.90000000000003},null,"années 1, 2 et 3. Années 4 et 5 : 0"]
[null,"Billy Goat (herbacées seulement)",0.22,"m²",null,null,"années 1 à 5"]
[null,"Faucheuse conditionneuse à disques",31.89,"ha","moyenne 3,04 à 4,88m",null,"années 1 à 5. Saule : à partir année 3 puis aux 3 ans."]
[null,"Faucheuse automotrice",37.39,"ha","moyenne 4,6 à 5,5m",null,"années 1 à 5. Saule : à partir année 3 puis aux 3 ans."]
[null,"Faucheuse + presse à balle ronde + wagon",{"$f":"(C141+C142)/2+258.9","v":293.53999999999996},"ha",null,null,"Panic à partir année 3 "]
[null,"Temps de déplacement",25,"h"]
[null,"Kilométrage",0.45,"km"]
[null,"Taille des arbres feuillus"]
[null,"Taille de formation année 2 ",0.68888888888888899,"plant"]
[null,"Taille de formation année 3",0.89444444444444449,"plant","coût si taille chaque année, coût peut doubler si aucune taille les années précédentes"]
[null,"Taille de formation année 4",1.1333333333333333,"plant","coût si taille chaque année, coût peut doubler si aucune taille les années précédentes"]
[null,"Taille de formation année 5",1.3388888888888888,"plant","coût si taille chaque année, coût peut doubler si aucune taille les années précédentes"]
[]
[null,"(1) Prix moyen constaté entre 2014 et 2017 chez une diversité de fournisseurs et entrepreneurs. "]
[null,"(2) Les coûts d'entrepreneurs comprennent les frais de recherche de fournisseurs, d'entreposage, de maintien en vie des végétaux au sein de la garantie, d'entretien des outils et machines. Le taux horaire est ramené à 25/$ pour tous."]

{"sheet":"VieuxMontageFinancier","index":41,"n_rows":57,"n_cols":30,"rows_kept":57,"cut":false,"hidden":true,"merged":[[2,29,4,29],[3,2,4,2],[3,3,4,3],[3,4,4,4],[2,14,4,14],[2,15,4,15],[2,19,4,19],[2,20,4,20],[2,24,4,24],[2,25,4,25],[2,10,4,10],[2,0,4,0],[2,1,4,1],[2,2,2,4],[2,5,4,5],[2,9,4,9]]}
[]
["Projet collectif ?","NON",{"$f":"IF(B2=\"NON\",0.7,IF(B2=\"OUI\",0.9,0))","v":0.7}]
["Poste de dépenses","Coûts réels année 1","Prime-Vert",null,null,"Dépassement","Autre bailleur de fonds 1","Autre bailleur de fonds 2","Autre bailleur de fonds 3","Montant à débourser ","Coûts réels année 2","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 3","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 4","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser ","Coûts réels année 5","Bailleur de fonds 1","Bailleur de fonds 2","Bailleur de fonds 3","Montant à débourser "]
[null,null,"Coûts admissibles mesure 4203 biodiversité","Coûts admissibles mesure 4200 haie brise-vent","Montant de la subvention\nProjet collectif : OUI (90%)/NON (70%)"]
[null,null,null,null,null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention",null,null,"Montant de la subvention","Montant de la subvention","Montant de la subvention"]
["Devis et coordinnation",{"$f":"'ImplantBandesRiv(1)'!F65+'ImplantBandesRiv(1)'!F128+'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"B6","v":{"$error":"#REF!"}},350,{"$f":"B50*$C$2","v":{"$error":"#REF!"}},{"$f":"B6-E6","v":{"$error":"#REF!"}},null,null,null,{"$f":"F6-G6-H6-I6","v":{"$error":"#REF!"}},{"$f":"'FraisEntretien(1)'!F23+'FraisEntretien(1)'!F48+'FraisEntretien(1)'!F73","v":0},null,null,null,{"$f":"K6-L6-M6-N6","v":0},{"$f":"'FraisEntretien(1)'!G23+'FraisEntretien(1)'!G48+'FraisEntretien(1)'!G73","v":0},null,null,null,{"$f":"P6-Q6-R6-S6","v":0},{"$f":"'FraisEntretien(1)'!H23+'FraisEntretien(1)'!H48+'FraisEntretien(1)'!H73","v":0},null,null,null,{"$f":"U6-V6-W6-X6","v":0},{"$f":"'FraisEntretien(1)'!I23+'FraisEntretien(1)'!I48+'FraisEntretien(1)'!I73","v":0},null,null,null,{"$f":"Z6-AA6-AB6-AC6","v":0}]
["Achat des plants d'arbres et arbustes*",{"$f":"'ImplantBandesRiv(1)'!F20+'ImplantBandesRiv(1)'!F22+'ImplantBandesRiv(1)'!F24+'ImplantBandesRiv(1)'!F30+'ImplantBandesRiv(1)'!F32+'ImplantBandesRiv(1)'!F34+'ImplantBandesRiv(1)'!F36+'ImplantBandesRiv(1)'!F38+'ImplantBandesRiv(1)'!F40+'ImplantBandesRiv(1)'!F83+'ImplantBandesRiv(1)'!F85+'ImplantBandesRiv(1)'!F87+'ImplantBandesRiv(1)'!F93+'ImplantBandesRiv(1)'!F95+'ImplantBandesRiv(1)'!F97+'ImplantBandesRiv(1)'!F99+'ImplantBandesRiv(1)'!F101+'ImplantBandesRiv(1)'!F103+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!-B8","v":{"$error":"#REF!"}},{"$f":"('ImplantBandesRiv(1)'!D20+'ImplantBandesRiv(1)'!D22+'ImplantBandesRiv(1)'!D24+'ImplantBandesRiv(1)'!D30+'ImplantBandesRiv(1)'!D32+'ImplantBandesRiv(1)'!D34+'ImplantBandesRiv(1)'!D36+'ImplantBandesRiv(1)'!D38+'ImplantBandesRiv(1)'!D40+'ImplantBandesRiv(1)'!D83+'ImplantBandesRiv(1)'!D85+'ImplantBandesRiv(1)'!D87+'ImplantBandesRiv(1)'!D93+'ImplantBandesRiv(1)'!D95+'ImplantBandesRiv(1)'!D97+'ImplantBandesRiv(1)'!D99+'ImplantBandesRiv(1)'!D101+'ImplantBandesRiv(1)'!D103+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!-C38)*8","v":{"$error":"#REF!"}},{"$f":"('ImplantBandesRiv(1)'!D20+'ImplantBandesRiv(1)'!D22+'ImplantBandesRiv(1)'!D24+'ImplantBandesRiv(1)'!D30+'ImplantBandesRiv(1)'!D32+'ImplantBandesRiv(1)'!D34+'ImplantBandesRiv(1)'!D36+'ImplantBandesRiv(1)'!D38+'ImplantBandesRiv(1)'!D40+'ImplantBandesRiv(1)'!D83+'ImplantBandesRiv(1)'!D85+'ImplantBandesRiv(1)'!D87+'ImplantBandesRiv(1)'!D93+'ImplantBandesRiv(1)'!D95+'ImplantBandesRiv(1)'!D97+'ImplantBandesRiv(1)'!D99+'ImplantBandesRiv(1)'!D101+'ImplantBandesRiv(1)'!D103+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!-C38)*8","v":{"$error":"#REF!"}},{"$f":"B51*$C$2","v":{"$error":"#REF!"}},{"$f":"B7-E7","v":{"$error":"#REF!"}},null,null,null,{"$f":"F7-G7-H7-I7","v":{"$error":"#REF!"}},{"$f":"'FraisEntretien(1)'!F16+'FraisEntretien(1)'!F41+'FraisEntretien(1)'!F66","v":0},null,null,null,{"$f":"K7-L7-M7-N7","v":0}]
["Boutures",{"$f":"B38","v":{"$error":"#REF!"}},{"$f":"B8/'BDCoutsFourn&MO2017'!C3*1.5","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["Achat des semences d'herbacées",{"$f":"'ImplantBandesRiv(1)'!F12+'ImplantBandesRiv(1)'!F14+'ImplantBandesRiv(1)'!F75+'ImplantBandesRiv(1)'!F77+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF('ImplantBandesRiv(1)'!E12+'ImplantBandesRiv(1)'!E14>('ImplantBandesRiv(1)'!D9*10000/230),('ImplantBandesRiv(1)'!D9*10000/230)*250,('ImplantBandesRiv(1)'!E12+'ImplantBandesRiv(1)'!E14)*250)","v":0},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["Achat et pose de paillis + plantation",{"$f":"'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!F43+'ImplantBandesRiv(1)'!F44+'ImplantBandesRiv(1)'!F45+'ImplantBandesRiv(1)'!F55+'ImplantBandesRiv(1)'!F56+'ImplantBandesRiv(1)'!F57+'ImplantBandesRiv(1)'!F58+'ImplantBandesRiv(1)'!F105+'ImplantBandesRiv(1)'!F106+'ImplantBandesRiv(1)'!F107+'ImplantBandesRiv(1)'!F108+'ImplantBandesRiv(1)'!F118+'ImplantBandesRiv(1)'!F119+'ImplantBandesRiv(1)'!F120+'ImplantBandesRiv(1)'!F121+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"('ImplantBandesRiv(1)'!D17+'ImplantBandesRiv(1)'!D25)*'ImplantBandesRiv(1)'!D7*2.39+('ImplantBandesRiv(1)'!D80+'ImplantBandesRiv(1)'!D88)*'ImplantBandesRiv(1)'!D70*2.39+('ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!)*'ImplantBandesRiv(1)'!#REF!*2.39","v":{"$error":"#REF!"}},{"$f":"('ImplantBandesRiv(1)'!D17+'ImplantBandesRiv(1)'!D25)*'ImplantBandesRiv(1)'!D7*2.39+('ImplantBandesRiv(1)'!D80+'ImplantBandesRiv(1)'!D88)*'ImplantBandesRiv(1)'!D70*2.39+('ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!)*'ImplantBandesRiv(1)'!#REF!*2.39","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["Achat et pose de protecteurs contre les cervidés",{"$f":"'ImplantBandesRiv(1)'!F49+'ImplantBandesRiv(1)'!F63+'ImplantBandesRiv(1)'!F112+'ImplantBandesRiv(1)'!F126+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"B43*1.27","v":{"$error":"#REF!"}},{"$f":"B43*1.27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["Achat et pose de protecteurs contre les rongeurs",{"$f":"'ImplantBandesRiv(1)'!F48+'ImplantBandesRiv(1)'!F62+'ImplantBandesRiv(1)'!F111+'ImplantBandesRiv(1)'!F125+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"B48*0.27","v":{"$error":"#REF!"}},{"$f":"B48*0.27","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["Préparation du terrain et semis des herbacées",{"$f":"'ImplantBandesRiv(1)'!F52+'ImplantBandesRiv(1)'!F53+'ImplantBandesRiv(1)'!F54+'ImplantBandesRiv(1)'!F59+'ImplantBandesRiv(1)'!F115+'ImplantBandesRiv(1)'!F116+'ImplantBandesRiv(1)'!F117+'ImplantBandesRiv(1)'!F122+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"('ImplantBandesRiv(1)'!D7+'ImplantBandesRiv(1)'!D70+'ImplantBandesRiv(1)'!#REF!)*3","v":{"$error":"#REF!"}},null,{"$error":"#REF!"},{"$error":"#REF!"},null,null,null,{"$error":"#REF!"}]
["Entretien",{"$f":"'FraisEntretien(1)'!E26+'FraisEntretien(1)'!E51+'FraisEntretien(1)'!E76","v":0},null,null,null,0,null,null,null,0,{"$f":"'FraisEntretien(1)'!F26-'FraisEntretien(1)'!F23-'FraisEntretien(1)'!F16+'FraisEntretien(1)'!F51-'FraisEntretien(1)'!F48-'FraisEntretien(1)'!F41+'FraisEntretien(1)'!F76-'FraisEntretien(1)'!F73-'FraisEntretien(1)'!F66","v":0},null,null,null,0,{"$f":"'FraisEntretien(1)'!G26+'FraisEntretien(1)'!G51+'FraisEntretien(1)'!G76-'FraisEntretien(1)'!G73-'FraisEntretien(1)'!G48-'FraisEntretien(1)'!G23","v":0},null,null,null,{"$f":"P14-Q14-R14-S14","v":0},{"$f":"'FraisEntretien(1)'!H26+'FraisEntretien(1)'!H51+'FraisEntretien(1)'!H76-'FraisEntretien(1)'!H73-'FraisEntretien(1)'!H48-'FraisEntretien(1)'!H23","v":0},null,null,null,{"$f":"U14-V14-W14-X14","v":0},{"$f":"'FraisEntretien(1)'!I26-'FraisEntretien(1)'!I23+'FraisEntretien(1)'!I51-'FraisEntretien(1)'!I48+'FraisEntretien(1)'!I76-'FraisEntretien(1)'!I73","v":0},null,null,null,{"$f":"Z14-AA14-AB14-AC14","v":0}]
["Autres",{"$f":"'ImplantBandesRiv(1)'!F46+'ImplantBandesRiv(1)'!F47+'ImplantBandesRiv(1)'!F50+'ImplantBandesRiv(1)'!F60+'ImplantBandesRiv(1)'!F61+'ImplantBandesRiv(1)'!F66+'ImplantBandesRiv(1)'!F109+'ImplantBandesRiv(1)'!F110+'ImplantBandesRiv(1)'!F113+'ImplantBandesRiv(1)'!F123+'ImplantBandesRiv(1)'!F124+'ImplantBandesRiv(1)'!F129+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!+'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},null,null,null,{"$error":"#REF!"},null,null,null,{"$error":"#REF!"},0,null,null,null,0,0,null,null,null,{"$f":"P15-Q15-R15-S15","v":0},0,null,null,null,0,0,null,null,null,0]
["Total",{"$f":"SUM(B6:B15)","v":{"$error":"#REF!"}},{"$f":"SUM(C6:C15)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"SUM(F6:F15)","v":{"$error":"#REF!"}},{"$f":"SUM(G6:G15)","v":0},{"$f":"SUM(H6:H15)","v":0},0,{"$error":"#REF!"},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["*La proportion d’arbres et d’arbustes fruitiers indigènes à vocation commerciale ne doit pas dépasser 50 % du nombre de végétaux prévus à l’implantation. "]
[]
["LÉGENDE"]
["Se remplit automatiquement à partir des onglets sources implantation et entretien"]
["A compléter manuellement par l'utilisateur"]
[]
[]
[]
[]
[]
[]
["Si bouture racinée"]
[{"$f":"'ImplantBandesRiv(1)'!E20","v":0},{"$f":"IF(A29=\"Bouture racinée\",'ImplantBandesRiv(1)'!F20,0)","v":0},{"$f":"IF(A29=\"Bouture racinée\",'ImplantBandesRiv(1)'!D20,0)","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!E22","v":0},{"$f":"IF(A30=\"Bouture racinée\",'ImplantBandesRiv(1)'!F22,0)","v":0},{"$f":"IF(A30=\"Bouture racinée\",'ImplantBandesRiv(1)'!D21,0)","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!E24","v":0},{"$f":"IF(A31=\"Bouture racinée\",'ImplantBandesRiv(1)'!F24,0)","v":0},{"$f":"IF(A31=\"Bouture racinée\",'ImplantBandesRiv(1)'!D22,0)","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!E83","v":0},{"$f":"IF(A32=\"Bouture racinée\",'ImplantBandesRiv(1)'!F83,0)","v":0},{"$f":"IF(A32=\"Bouture racinée\",'ImplantBandesRiv(1)'!D23,0)","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!E85","v":0},{"$f":"IF(A33=\"Bouture racinée\",'ImplantBandesRiv(1)'!F85,0)","v":0},{"$f":"IF(A33=\"Bouture racinée\",'ImplantBandesRiv(1)'!D24,0)","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!E87","v":0},{"$f":"IF(A34=\"Bouture racinée\",'ImplantBandesRiv(1)'!F87,0)","v":0},{"$f":"IF(A34=\"Bouture racinée\",'ImplantBandesRiv(1)'!D25,0)","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(A35=\"Bouture racinée\",'ImplantBandesRiv(1)'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(A35=\"Bouture racinée\",'ImplantBandesRiv(1)'!D26,0)","v":{"$error":"#REF!"}}]
[{"$f":"'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(A36=\"Bouture racinée\",'ImplantBandesRiv(1)'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(A36=\"Bouture racinée\",'ImplantBandesRiv(1)'!D27,0)","v":{"$error":"#REF!"}}]
[{"$f":"'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(A37=\"Bouture racinée\",'ImplantBandesRiv(1)'!#REF!,0)","v":{"$error":"#REF!"}},{"$f":"IF(A37=\"Bouture racinée\",'ImplantBandesRiv(1)'!D28,0)","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B29:B37)","v":{"$error":"#REF!"}},{"$f":"SUM(C29:C37)","v":{"$error":"#REF!"}}]
["Si protection cervidés"]
[{"$f":"'ImplantBandesRiv(1)'!D49","v":0},{"$f":"IF(A40=0,0,IF(A40=\"NON\",0,'ImplantBandesRiv(1)'!D7))","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!D112","v":0},{"$f":"IF(A41=0,0,IF(A41=\"NON\",0,'ImplantBandesRiv(1)'!D70))","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(A42=0,0,IF(A42=\"NON\",0,'ImplantBandesRiv(1)'!#REF!))","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B40:B42)","v":{"$error":"#REF!"}}]
["Si protection rongeur"]
[{"$f":"'ImplantBandesRiv(1)'!D48","v":0},{"$f":"IF(A45=0,0,IF(A45=\"NON\",0,'ImplantBandesRiv(1)'!D7))","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!D111","v":0},{"$f":"IF(A46=0,0,IF(A46=\"NON\",0,'ImplantBandesRiv(1)'!D70))","v":0}]
[{"$f":"'ImplantBandesRiv(1)'!#REF!","v":{"$error":"#REF!"}},{"$f":"IF(A47=0,0,IF(A47=\"NON\",0,'ImplantBandesRiv(1)'!#REF!))","v":{"$error":"#REF!"}}]
[null,{"$f":"SUM(B45:B47)","v":{"$error":"#REF!"}}]
["Calcul subvention"]
[null,{"$f":"IF(AND(B6<C6,B6<D6),B6,IF(AND(B6<C6,B6>D6),B6,IF(AND(B6>C6,B6>D6),C6,B6)))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(AND(B7<C7,B7<D7),B7,IF(AND(B7<C7,B7>D7),B7,IF(AND(B7>C7,B7>D7),C7,B7)))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(AND(B8<C8,B8<D8),B8,IF(AND(B8<C8,B8>D8),B8,IF(AND(B8>C8,B8>D8),C8,B8)))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(AND(B9<C9,B9<D9),B9,IF(AND(B9<C9,B9>D9),B9,IF(AND(B9>C9,B9>D9),C9,B9)))","v":{"$error":"#REF!"}}]
[null,{"$f":"IF(AND(B10<C10,B10<D10),B10,IF(AND(B10<C10,B10>D10),B10,IF(AND(B10>C10,B10>D10),C10,B10)))","v":{"$error":"#REF!"}}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]
[null,{"$error":"#REF!"}]