{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Simul-AIEBP","Parametres","Subvention fonctionnement-25-26"],"not_rendered":{"macros":1,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Simul-AIEBP","index":0,"n_rows":71,"n_cols":24,"rows_kept":71,"merged":[[0,0,0,3],[1,0,1,3],[3,0,3,3],[50,0,50,3],[51,0,51,3]]}
["Estimation du montant de l'allocation pour l'intégration des enfants ayant des besoins de soutien particulier (AIEBP) pour les centres de la petite enfance (CPE)"]
["Cet outil sert à produire une estimation pour l'exercice financier 2026-2027. Il ne reflète pas le montant réel de votre allocation."]
[]
["Instruction : Vous devez remplir les cases bleues selon votre situation. Lorsqu’un menu déroulant est disponible, veuillez choisir l’option correspondant à votre situation.  \t\t"]
[]
["Veuillez sélectionner le nombre d'installations",12]
[]
["Identification de vos installations","Installation 1",null,"Installation 2",null,"Installation 3",null,"Installation 4",null,"Installation 5",null,"Installation 6",null,"Installation 7",null,"Installation 8",null,"Installation 9",null,"Installation 10",null,"Installation 11",null,"Installation 12"]
["Nombre de places subventionnées annualisées "]
[]
["L'installation a-t-elle commencé ses activités entre le 1er avril 2025 et le 31 mars 2027","Non",null,"Non",null,"Oui",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non"]
[]
["Installation ouverte entre le 1er avril 2025 et le 31 mars 2027"]
["Montant par place subventionnée annualisée",{"$f":"+IF(B$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(D$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(F$11=Parametres!$A$2,1400,0)","v":{"v":1400,"d":"1,400 $"}},null,{"$f":"+IF(H$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(J$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(L$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(N$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(P$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(R$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(T$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(V$11=Parametres!$A$2,1400,0)","v":0},null,{"$f":"+IF(X$11=Parametres!$A$2,1400,0)","v":0}]
["Estimation du montant pour nouvelle installation",{"$f":"IF(B11=Parametres!$A$2,ROUND(B14*B9,0),0)","v":0},null,{"$f":"IF(D11=Parametres!$A$2,ROUND(D14*D9,0),0)","v":0},null,{"$f":"IF(F11=Parametres!$A$2,ROUND(F14*F9,0),0)","v":0},null,{"$f":"IF(H11=Parametres!$A$2,ROUND(H14*H9,0),0)","v":0},null,{"$f":"IF(J11=Parametres!$A$2,ROUND(J14*J9,0),0)","v":0},null,{"$f":"IF(L11=Parametres!$A$2,ROUND(L14*L9,0),0)","v":0},null,{"$f":"IF(N11=Parametres!$A$2,ROUND(N14*N9,0),0)","v":0},null,{"$f":"IF(P11=Parametres!$A$2,ROUND(P14*P9,0),0)","v":0},null,{"$f":"IF(R11=Parametres!$A$2,ROUND(R14*R9,0),0)","v":0},null,{"$f":"IF(T11=Parametres!$A$2,ROUND(T14*T9,0),0)","v":0},null,{"$f":"IF(V11=Parametres!$A$2,ROUND(V14*V9,0),0)","v":0},null,{"$f":"IF(X11=Parametres!$A$2,ROUND(X14*X9,0),0)","v":0}]
[]
["Installation ouverte avant le 1er avril 2025"]
[]
["Section 1 : Financement transitoire pour l'exercice financier 2026-2027"]
["Montant par place subventionnée annualisée",{"$f":"+IF(B$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(D$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(F$11=Parametres!$A$2,0,280)","v":0},null,{"$f":"+IF(H$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(J$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(L$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(N$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(P$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(R$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(T$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(V$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}},null,{"$f":"+IF(X$11=Parametres!$A$2,0,280)","v":{"v":280,"d":"280 $"}}]
["Estimation du montant transitoire pour l'exercice financier 2026-2027",{"$f":"IF(B11=\"Oui\",0,ROUND(B20*B9,0))","v":0},null,{"$f":"IF(D11=\"Oui\",0,ROUND(D20*D9,0))","v":0},null,{"$f":"IF(F11=\"Oui\",0,ROUND(F20*F9,0))","v":0},null,{"$f":"IF(H11=\"Oui\",0,ROUND(H20*H9,0))","v":0},null,{"$f":"IF(J11=\"Oui\",0,ROUND(J20*J9,0))","v":0},null,{"$f":"IF(L11=\"Oui\",0,ROUND(L20*L9,0))","v":0},null,{"$f":"IF(N11=\"Oui\",0,ROUND(N20*N9,0))","v":0},null,{"$f":"IF(P11=\"Oui\",0,ROUND(P20*P9,0))","v":0},null,{"$f":"IF(R11=\"Oui\",0,ROUND(R20*R9,0))","v":0},null,{"$f":"IF(T11=\"Oui\",0,ROUND(T20*T9,0))","v":0},null,{"$f":"IF(V11=\"Oui\",0,ROUND(V20*V9,0))","v":0},null,{"$f":"IF(X11=\"Oui\",0,ROUND(X20*X9,0))","v":0}]
[]
["Section 2 : Financement transitoire basé sur l'exercice financier 2025-2026 pour l'allocation pour l'intégration en service de garde (AISG)"]
["Proportion accordée ",{"$f":"+IF(B$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(D$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(F$11=Parametres!$A$2,0,0.8)","v":{"v":0,"d":"0%"}},null,{"$f":"+IF(H$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(J$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(L$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(N$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(P$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(R$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(T$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(V$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}},null,{"$f":"+IF(X$11=Parametres!$A$2,0,0.8)","v":{"v":0.8,"d":"80%"}}]
[]
["Nombre d'enfants enregistrés pour la première fois comme enfant admissible à l'AISG dans l'exercice financier  2025-2026 "]
["Montant par enfant enregistré pour la première fois comme enfant admissible à l'AISG dans l'exercice financier 2025-2026",{"$f":"+IF(B$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(D$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(F$11=Parametres!$A$2,0,2200)","v":0},null,{"$f":"+IF(H$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(J$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(L$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(N$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(P$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(R$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(T$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(V$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}},null,{"$f":"+IF(X$11=Parametres!$A$2,0,2200)","v":{"v":2200,"d":"2,200 $"}}]
["Nombre de jours d'occupation de tous les enfants admissibles à l'AISG dans l'exercice financier 2025-2026 (note1)"]
["Nombre de jours d'occupation de tous les enfants admissibles à des services de garde éducatifs à l'enfance (SGEE) dans l'exercice financier 2025-2026 (note 2)"]
["Barème par jour d'occupation ",{"$f":"+IF(B$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(D$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(F$11=Parametres!$A$2,0,56.02)","v":0},null,{"$f":"+IF(H$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(J$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(L$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(N$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(P$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(R$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(T$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(V$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}},null,{"$f":"+IF(X$11=Parametres!$A$2,0,56.02)","v":{"v":56.02,"d":"56.02 $"}}]
["Estimation du montant avant proportion accordée",{"$f":"ROUND(B26*B27+B28*B30,0)","v":0},null,{"$f":"ROUND(D26*D27+D28*D30,0)","v":0},null,{"$f":"ROUND(F26*F27+F28*F30,0)","v":0},null,{"$f":"ROUND(H26*H27+H28*H30,0)","v":0},null,{"$f":"ROUND(J26*J27+J28*J30,0)","v":0},null,{"$f":"ROUND(L26*L27+L28*L30,0)","v":0},null,{"$f":"ROUND(N26*N27+N28*N30,0)","v":0},null,{"$f":"ROUND(P26*P27+P28*P30,0)","v":0},null,{"$f":"ROUND(R26*R27+R28*R30,0)","v":0},null,{"$f":"ROUND(T26*T27+T28*T30,0)","v":0},null,{"$f":"ROUND(V26*V27+V28*V30,0)","v":0},null,{"$f":"ROUND(X26*X27+X28*X30,0)","v":0}]
[]
["Estimation du montant du financement transitoire basé sur l'AISG de l'exercice financier 2025-2026",{"$f":"IF(B11=\"Oui\",0,ROUND(B31*B24,0))","v":0},null,{"$f":"IF(D11=\"Oui\",0,ROUND(D31*D24,0))","v":0},null,{"$f":"IF(F11=\"Oui\",0,ROUND(F31*F24,0))","v":0},null,{"$f":"IF(H11=\"Oui\",0,ROUND(H31*H24,0))","v":0},null,{"$f":"IF(J11=\"Oui\",0,ROUND(J31*J24,0))","v":0},null,{"$f":"IF(L11=\"Oui\",0,ROUND(L31*L24,0))","v":0},null,{"$f":"IF(N11=\"Oui\",0,ROUND(N31*N24,0))","v":0},null,{"$f":"IF(P11=\"Oui\",0,ROUND(P31*P24,0))","v":0},null,{"$f":"IF(R11=\"Oui\",0,ROUND(R31*R24,0))","v":0},null,{"$f":"IF(T11=\"Oui\",0,ROUND(T31*T24,0))","v":0},null,{"$f":"IF(V11=\"Oui\",0,ROUND(V31*V24,0))","v":0},null,{"$f":"IF(X11=\"Oui\",0,ROUND(X31*X24,0))","v":0}]
[]
["Section 3 : Bonification additionnelle lorsque le service de garde a une mission d’accueil d’enfants ayant des besoins de soutien particuliers "]
["Votre service de garde a-t-il une mission d’accueil d’enfants ayant des besoins de soutien particulier ? (note 3)","Non",null,"Oui",null,"Oui",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non",null,"Non"]
["Taux d'AISG pour l'exercice financier 2025-2026",{"$f":"+IF(B11=Parametres!$A$2,0,IF(B36=Parametres!$A$2,IF(B28>0,ROUND(B28/B29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(D11=Parametres!$A$2,0,IF(D36=Parametres!$A$2,IF(D28>0,ROUND(D28/D29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(F11=Parametres!$A$2,0,IF(F36=Parametres!$A$2,IF(F28>0,ROUND(F28/F29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(H11=Parametres!$A$2,0,IF(H36=Parametres!$A$2,IF(H28>0,ROUND(H28/H29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(J11=Parametres!$A$2,0,IF(J36=Parametres!$A$2,IF(J28>0,ROUND(J28/J29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(L11=Parametres!$A$2,0,IF(L36=Parametres!$A$2,IF(L28>0,ROUND(L28/L29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(N11=Parametres!$A$2,0,IF(N36=Parametres!$A$2,IF(N28>0,ROUND(N28/N29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(P11=Parametres!$A$2,0,IF(P36=Parametres!$A$2,IF(P28>0,ROUND(P28/P29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(R11=Parametres!$A$2,0,IF(R36=Parametres!$A$2,IF(R28>0,ROUND(R28/R29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(T11=Parametres!$A$2,0,IF(T36=Parametres!$A$2,IF(T28>0,ROUND(T28/T29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(V11=Parametres!$A$2,0,IF(V36=Parametres!$A$2,IF(V28>0,ROUND(V28/V29,4),0),0))","v":{"v":0,"d":"0.00%"}},null,{"$f":"+IF(X11=Parametres!$A$2,0,IF(X36=Parametres!$A$2,IF(X28>0,ROUND(X28/X29,4),0),0))","v":{"v":0,"d":"0.00%"}}]
[]
["Bonification"]
["Bonification de 7,5 % pour un taux AISG d’au moins 10 %, sans excéder 15 % "]
["Bonification de 15 % pour un taux AISG d’au moins 15% sans excéder 20 % "]
["Bonification de 22,5% pour un taux AISG d’au moins 20 % "]
["Bonification pour 2026-2027",{"$f":"IF(B36=\"non\",0,IF(B37>=20%,22.5%,IF(B37>=15%,15%,IF(B37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(D36=Parametres!$A$3,0,IF(D37>=20%,22.5%,IF(D37>=15%,15%,IF(D37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(F36=Parametres!$A$3,0,IF(F37>=20%,22.5%,IF(F37>=15%,15%,IF(F37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(H36=Parametres!$A$3,0,IF(H37>=20%,22.5%,IF(H37>=15%,15%,IF(H37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(J36=Parametres!$A$3,0,IF(J37>=20%,22.5%,IF(J37>=15%,15%,IF(J37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(L36=Parametres!$A$3,0,IF(L37>=20%,22.5%,IF(L37>=15%,15%,IF(L37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(N36=Parametres!$A$3,0,IF(N37>=20%,22.5%,IF(N37>=15%,15%,IF(N37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(P36=Parametres!$A$3,0,IF(P37>=20%,22.5%,IF(P37>=15%,15%,IF(P37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(R36=Parametres!$A$3,0,IF(R37>=20%,22.5%,IF(R37>=15%,15%,IF(R37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(T36=Parametres!$A$3,0,IF(T37>=20%,22.5%,IF(T37>=15%,15%,IF(T37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(V36=Parametres!$A$3,0,IF(V37>=20%,22.5%,IF(V37>=15%,15%,IF(V37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}},null,{"$f":"IF(X36=Parametres!$A$3,0,IF(X37>=20%,22.5%,IF(X37>=15%,15%,IF(X37>=10%,7.5%,0))))","v":{"v":0,"d":"0.00%"}}]
["Estimation de la bonification",{"$f":"IF(B11=\"Oui\",0,IF(B36=\"oui\",ROUND(B21*B43,0),0))","v":0},null,{"$f":"IF(D11=\"Oui\",0,IF(D36=\"oui\",ROUND(D21*D43,0),0))","v":0},null,{"$f":"IF(F11=\"Oui\",0,IF(F36=\"oui\",ROUND(F21*F43,0),0))","v":0},null,{"$f":"IF(H11=\"Oui\",0,IF(H36=\"oui\",ROUND(H21*H43,0),0))","v":0},null,{"$f":"IF(J11=\"Oui\",0,IF(J36=\"oui\",ROUND(J21*J43,0),0))","v":0},null,{"$f":"IF(L11=\"Oui\",0,IF(L36=\"oui\",ROUND(L21*L43,0),0))","v":0},null,{"$f":"IF(N11=\"Oui\",0,IF(N36=\"oui\",ROUND(N21*N43,0),0))","v":0},null,{"$f":"IF(P11=\"Oui\",0,IF(P36=\"oui\",ROUND(P21*P43,0),0))","v":0},null,{"$f":"IF(R11=\"Oui\",0,IF(R36=\"oui\",ROUND(R21*R43,0),0))","v":0},null,{"$f":"IF(T11=\"Oui\",0,IF(T36=\"oui\",ROUND(T21*T43,0),0))","v":0},null,{"$f":"IF(V11=\"Oui\",0,IF(V36=\"oui\",ROUND(V21*V43,0),0))","v":0},null,{"$f":"IF(X11=\"Oui\",0,IF(X36=\"oui\",ROUND(X21*X43,0),0))","v":0}]
[]
["Estimation de l'allocation pour l'intégration des enfants ayant des besoins de soutien particulier (AIEBP)  pour chaque installation",{"$f":"IF(B11=\"Oui\",B15,ROUND((B21+B44+B33),0))","v":0},null,{"$f":"IF(D11=\"Oui\",D15,ROUND((D21+D44+D33),0))","v":0},null,{"$f":"IF(F11=\"Oui\",F15,ROUND((F21+F44+F33),0))","v":0},null,{"$f":"IF(H11=\"Oui\",H15,ROUND((H21+H44+H33),0))","v":0},null,{"$f":"IF(J11=\"Oui\",J15,ROUND((J21+J44+J33),0))","v":0},null,{"$f":"IF(L11=\"Oui\",L15,ROUND((L21+L44+L33),0))","v":0},null,{"$f":"IF(N11=\"Oui\",N15,ROUND((N21+N44+N33),0))","v":0},null,{"$f":"IF(P11=\"Oui\",P15,ROUND((P21+P44+P33),0))","v":0},null,{"$f":"IF(R11=\"Oui\",R15,ROUND((R21+R44+R33),0))","v":0},null,{"$f":"IF(T11=\"Oui\",T15,ROUND((T21+T44+T33),0))","v":0},null,{"$f":"IF(V11=\"Oui\",V15,ROUND((V21+V44+V33),0))","v":0},null,{"$f":"IF(X11=\"Oui\",X15,ROUND((X21+X44+X33),0))","v":0}]
[]
["Estimation de l'allocation pour l'intégration des enfants ayant des besoins de soutien particulier (AIEBP)  pour la division",{"$f":"+B46+D46+F46+H46+J46+L46+N46+P46+R46+T46+V46+X46","v":0}]
[]
[]
["Note 1 : Cette information est disponible à la ligne 960 du tableau 1.1  État de l'occupation et des présences réelles des enfants admissibles à l'AISG de votre rapport financier annuel (RFA)."]
["Note 2 : Cette information est disponible à la ligne 920 du tableau 1 État de l'occupation et des présences réelles des enfants admissibles à des SGEE de votre rapport financier annuel (RFA)."]
["Note 3 : Cette mission doit être inscrite au Portail d’inscription aux services de garde"]
{"$rows_empty":17}
["Écart entre AISG et AIEBP",{"$f":"B46-B31","v":0},null,{"$f":"D46-D31","v":0}]

{"sheet":"Parametres","index":1,"n_rows":18,"n_cols":1,"rows_kept":18,"hidden":true}
["Oui/non"]
["Oui"]
["Non"]
[]
[]
["Nombre d'installation"]
[1]
[2]
[3]
[4]
[5]
[6]
[7]
[8]
[9]
[10]
[11]
[12]

{"sheet":"Subvention fonctionnement-25-26","index":2,"n_rows":14,"n_cols":4,"rows_kept":14,"hidden":true}
["modèle","inférieur","supérieur","Budget "]
[1,0,140,{"v":95555,"d":"95,555 $"}]
[2,140,280,{"v":243977,"d":"243,977 $"}]
[3,280,420,{"v":344976,"d":"344,976 $"}]
[4,420,560,{"v":431178,"d":"431,178 $"}]
[5,560,700,{"v":524091,"d":"524,091 $"}]
[6,700,850,{"v":577585,"d":"577,585 $"}]
[7,850,1000,{"v":681394,"d":"681,394 $"}]
[8,1000,1150,{"v":769463,"d":"769,463 $"}]
[9,1150,1300,{"v":875537,"d":"875,537 $"}]
[10,1300,1500,{"v":954027,"d":"954,027 $"}]
[11,1500,1700,{"v":1067447,"d":"1,067,447 $"}]
[12,1700,1900,{"v":1191124,"d":"1,191,124 $"}]
[13,1900,9999999,{"v":1299198,"d":"1,299,198 $"}]