{"text_format":"1","workbook":"xlsx","n_sheets":16,"sheets":["Menu","Général","Immeubles - Actuels","Immeubles - Prévus","Budget de réalisation","Contributions","Financement","Budget d'exploitation","Résumé","Paramètres","Brouillon","T_MunicipalitesLoyerMedian","T_Navigation","T_TYPOLOGIE","T_TERRAIN","T_BATIMENT"],"not_rendered":{"charts":0,"images":115,"macros":1,"external_links":0,"defined_names":2738,"comments":0,"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":"Menu","index":0,"n_rows":47,"n_cols":51,"rows_kept":47,"cut":false,"hidden":false,"merged":[[2,50,3,50],[5,50,46,50],[2,11,2,36],[3,11,3,36],[4,6,4,13],[5,1,5,47],[19,3,23,13],[19,15,23,25],[19,27,23,37],[31,6,36,18],[31,22,36,34]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AVIS"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Version \" & PARM_VERSION_DAF&\"C\"","v":"Version 12.2.00C"}]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"}]
[null,"Menu principal - Accès aux formulaires",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ce fichier informatique et la documentation qui l'accompagne n'ont pour but que de faciliter la production d'une demande d'aide financière en vertu du programme AccèsLogis Québec de la Société d'habitation du Québec.  Toute autre utilisation de ce fichier ou des documents qui l'accompagnent n'engage pas la responsabilité des auteurs ni de la Société.\n\nLa Société d'habitation du Québec fournit gracieusement aux utilisateurs le fichier sur son site web ainsi que la documentation d'accompagnement dans la forme où ils se trouvent sans aucune garantie.\n\nNi la Société d'habitation du Québec, ni les auteurs, ne sauraient être tenus responsables de quelque dommage que ce soit, causé de façon directe, indirecte ou circonstancielle par l'utilisation du fichier informatique, y compris la perte de revenus et le manque à gagner.\n\nLa Société d'habitation du Québec ne fait aucune déclaration implicite ou explicite concernant l'emploi ou les résultats découlant de l'emploi du fichier informatique ou de la documentation quant à leur fiabilité et leur exactitude.\n\n\nSociété d'habitation du Québec (SHQ)\n"]
[]
[null,null,"Module général"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saisie des informations générales :"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Programme, projet, organisme, \" & PARM_OSD_ABRG & \", professionnels, taux d'intérêt.\"","v":"Programme, projet, organisme, OSD, professionnels, taux d'intérêt."}]
[]
[]
[]
[null,null,"Module réalisation"]
[]
[]
[]
[null,null,null,"Saisie des informations relatives aux terrains et bâtiments actuels.  Sommaire de l'information spécifique à chacun des bâtiments et des terrains.",null,null,null,null,null,null,null,null,null,null,null,"Sommaire de l'information spécifique à chacun des bâtiments.  Saisie des types de logement et clientèle.   Logements adaptés.",null,null,null,null,null,null,null,null,null,null,null,"Saisie et calcul du budget de réalisation : résidentiel et non résidentiel."]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Module financement"]
[]
[]
[]
[null,null,null,null,null,null,"Saisie des contributions : secteur privé, secteur public, municipalité, organisme,  et aides complémentaires.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saisie des informations liées au financement du projet : apport en capital, calcul des subventions, terme de l'hypothèque, coût du financement intérimaire."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Module exploitation"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saisie et calcul du budget d'exploitation : résidentiel et non résidentiel."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L'utilisation du genre masculin a été adoptée afin d'alléger le texte et n'a aucune intention discriminatoire."]

{"sheet":"Général","index":1,"n_rows":210,"n_cols":113,"rows_kept":210,"cut":false,"hidden":false,"merged":[[154,16,154,47],[114,29,114,33],[114,35,114,39],[109,35,109,39],[112,4,112,27],[110,29,110,33],[114,4,114,27],[109,29,109,33],[110,4,110,27],[120,4,120,27],[120,29,120,33],[120,35,120,39],[118,29,118,33],[116,4,116,27],[116,35,116,39],[125,1,125,47],[122,4,122,11],[0,105,0,106],[29,40,29,42],[33,36,33,45],[35,44,35,45],[9,13,9,15],[13,10,13,13],[25,43,26,45],[29,36,29,38],[25,40,26,42],[13,44,13,45],[21,40,22,42],[21,43,22,45],[15,10,15,13],[23,40,24,42],[27,33,28,35],[33,14,33,23],[35,14,35,34],[29,43,29,45],[31,14,31,23],[23,33,24,35],[29,33,29,35],[27,43,28,45],[25,33,26,35],[51,10,51,45],[54,39,54,45],[53,31,53,45],[87,31,87,45],[87,10,87,24],[85,10,85,45],[95,1,95,47],[77,35,77,41],[83,10,83,13],[53,10,53,24],[54,10,54,24],[64,43,64,45],[72,33,72,37],[70,14,70,20],[72,42,72,45],[70,33,70,37],[72,14,72,20],[72,39,72,40],[66,43,66,45],[70,42,70,45],[70,39,70,40],[62,37,62,41],[58,39,58,45],[99,41,99,44],[77,14,77,16],[77,18,77,20],[110,35,110,39],[118,35,118,39],[116,29,116,33],[118,4,118,27],[112,29,112,33],[89,39,89,45],[112,35,112,39],[91,10,91,32],[107,1,107,47],[81,1,81,47],[101,41,101,44],[40,1,40,47],[56,31,56,45],[56,10,56,24],[47,1,47,47],[42,43,42,45],[11,10,11,36],[2,11,2,36],[3,11,3,36],[5,1,5,47],[4,6,4,13],[4,24,4,31],[7,8,7,19],[7,41,7,45],[7,30,7,37],[7,20,7,24],[9,10,9,11],[13,15,13,36],[25,36,26,38],[23,43,24,45],[31,36,31,45],[21,36,22,38],[23,36,24,38],[27,36,28,38],[27,40,28,42]]}
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"G_PROJET_ETAPES","G_PROJET_TYPES_INTERVENTION",null,"G_ORGANISME_TYPES",null,"G_DEVELOPPEUR_TYPES",null,"G_DEVELOPPEUR_TYPES_SERVICE",null,null,"G_PROJET_REGIONS","G_PROJET_REGION_ELOIGNEE",null,"G_PROJET_TERRITOIRES",null,null,"G_PARM_TAUX_REMB_TPS","G_PARM_TAUX_REMB_TVQ",null,"G_PROJET_MRCS",null,"G_ORGANISME_FREQ_REMB",null,"VILLES CENTRES",null,null,"G_ORGANISME_STAT_MUNICIPALITE",null,null,"No","Nom"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DEV : Développement",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,23027,"Québec",null,null,null,null,12,"Décembre"]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EL  : Élaboration","AJ : Achat rénovation - Majeure",null,"COOP",null,"GRT : Groupes de ressources techniques",null,"DAC : Développement et accompagnement",null,null,"01 - Bas-Saint-Laurent",0,null,"Tout territoire",null,null,"100,00","50,00",null,"000 - Autre",null,"Mensuelle",null,25213,"Lévis",null,"Admissible","ADM",null,11,"Novembre"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AP : Analyse préliminaire","AR : Achat rénovation - Mineure",null,"OBNL",null,"OH : Offices municipales d'habitation",null,null,null,null,"02 - Saguenay-Lac-St-Jean",0,null,"Plan nord/ Îles-de-la-Madeleine",null,null,"90,00","36,00",null,"972 - Caniapiscau",null,"Trimestrielle",null,58007,"Brossard",null,"Non-admissible","NADM",null,10,"Octobre"]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dernière mise à jour","2024-10-10",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Code dernière intégration : \" & PARM_CODE_EXPORT_ACL","v":"Code dernière intégration : "},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EC : Engagement conditionnel","CN : Construction neuve",null,"OH",null,"SA : Sociétés acheteuses",null,null,null,null,"03 - Capitale nationale",0,null,"Québec/ Gatineau/ Laval/ Longueil/ Lévis",null,null,"50,00","0,00",null,"981 - Minganie",null,"Annuelle",null,58033,"Boucherville",null,"Demandé","DEM",null,9,"Septembre"]
[null,"Page 1 - 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ED : Engagement définitif","TR : Transformation-recyclage",null,"PROP : Propriétaire",null,"DSR : Développeurs spécifiquement reconnus",null,null,null,null,"04 - Mauricie",0,null,"Territoire de Montréal",null,null,"36,00",null,null,null,null,null,null,58227,"Longueuil",null,"Reçu","RECU",null,8,"Août"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"DA : Date d'ajustement des intérêts",null,null,null,null,"AUT : Auto développeurs",null,null,null,null,"05 - Estrie",0,null,null,null,null,"0,00",null,null,null,null,null,null,65005,"Laval",null,null,null,null,7,"Juillet"]
[null,"PROJET",null,null,null,null,null,null,"Date de recommandation (ED) :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,null,null,null,null,"Date d'approbation",null,null,null,null,null,null,null,":",47,null,null,null,null,null,null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PROP RETIRÉ DE LA LISTE 20051128",null,null,null,null,null,null,"06 - Montréal",0,null,null,null,null,null,null,null,null,null,null,null,66007,"Montréal-Est",null,null,null,null,6,"Juin"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07 - Outaouais",1,null,null,null,null,null,null,null,null,null,null,null,66023,"Montréal",null,null,null,null,5,"Mai"]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"ProgrammePour(G_PROGRAMME_ACL,G_PROGRAMME_LAQ)","v":"ACL"},null,"-",null,null,null,1,null,null,null,null,null,55,null,null,null,null,null,"Étape du projet :",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q10+1","v":2},null,null,null,null,{"$f":"AP10+1","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,false,{"$f":"RIGHT(\"00000000\" & G_PROJET_NO,5)","v":"00000"},{"$f":"G_PROGRAMME & \"-\" & G_PROJET_NUMERO","v":"ACL-00000"},null,null,null,null,null,null,null,null,null,null,"08 - Abitibi-Témiscamingue",1,null,null,null,null,null,null,null,null,null,null,null,66047,"Montréal-Ouest",null,null,null,null,4,"Avril"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"09 - Côte-Nord",1,null,null,null,null,null,null,null,null,null,null,null,66058,"Côte-Saint-Luc",null,null,null,null,3,"Mars"]
[null,"Nom du projet",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU10+1","v":4},null,null,null,null,null,null,null,null,70,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,"10 - Nord-du-Québec",1,null,null,null,null,null,null,null,null,null,null,null,66107,"Beaconsfield",null,null,null,null,2,"Février"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11 - Gaspésie - Iles-de-la-Madeleine",0,null,null,null,null,null,null,null,null,null,null,null,81017,"Gatineau",null,null,null,null,1,"Janvier"]
[null,"Municipalité",null,null,null,null,null,null,"No",":",null,null,null,null,59,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL12+1","v":5},null,null,null,null,"Arrondissement",":",null,null,{"$f":"AL14+1","v":6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12 - Chaudière - Appalaches",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13 - Laval",0]
[null,"C. E. P.",null,null,null,null,null,null,null,":",null,null,null,null,60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le projet est conforme à la Loi canadienne sur l'évaluation environnementale :",null,null,null,null,null,67,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,null,null,null,null,null,null,null,null,null,null,null,null,"14 - Lanaudière",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15 - Laurentides",0]
[null,null,null,null,null,null,null,null,null,null,"Municipalité participante",null,null,null,null,null,null,null,":",null,null,null,null,null,7,null,"Type d'intervention",null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y18+1","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,null,null,{"$f":"TRIM(LEFT(G_PROJET_TYPE_INTERVENTION,2))","v":""},null,null,null,null,null,null,null,null,null,"16 - Montérégie",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17 - Centre-du-Québec"]
[null,null,null,null,null,null,null,null,null,null,"Moins de 2000 habitants",null,null,null,null,null,null,null,":",null,null,null,null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,null,null,false]
[]
[null,null,null,null,null,null,null,null,null,null,"Moins de 2500 habitants",null,null,null,null,null,null,null,":",null,null,null,null,null,56,null,"Tableau - unités / volet  :",null,null,null,null,null,null,null,null,{"$f":"Y24+1","v":12},"Nb Unités",null,null,null,"Unités SUAL",null,null,"Unités SAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,"Territoire de Fédération",null,null,null,null,null,null,null,":",null,null,null,null,null,11,null,"Projet clés en main:",null,null,null,null,null,null,"Volet I",null,null,{"$f":"IP_NBRE_UNITES_I","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le projet comporte une partie non résidentielle",":",null,null,null,null,null,"22b",null,null,null,null,null,null,80,null,"Volet II",null,null,{"$f":"IP_NBRE_UNITES_II","v":0},null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,false,false]
[]
[null,"Région administrative",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,13,"M.R.C. :",null,null,null,null,null,null,null,null,100,"Volet III",null,null,{"$f":"IP_NBRE_UNITES_III","v":0},null,null,null,0,null,null,0]
[]
[null,"Sélection du barème",null,null,null,null,null,null,null,":",null," ",null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"IF(EstRegionEloignee(G_PROJET_REGION),\"Région éloignée\",\"\")","v":""},null,null,null,null,null,null,null,"Total",null,null,{"$f":"IP_NBRE_UNITES","v":0},null,null,null,{"$f":"G_UNITES_SPH_I+G_UNITES_SPH_II+G_UNITES_SPH_III","v":0},null,null,{"$f":"G_UNITES_SAD_I+G_UNITES_SAD_II+G_UNITES_SAD_III","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NOT(ISNA(VLOOKUP(G_PROJET_MUNICIPALITE_NO,G_PROJET_MUN_VILLES_CENTRES,1,FALSE)))","v":false}]
[]
[null,"Date prise de possession (Prévue)",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,"14b","Date prise de poss. (Réelle)",null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,61]
[]
[null,"Date prévue de la DAI",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,53,"Date ajust. Intérêts (Réelle)",null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,49]
[]
[null,"Adresse courriel de l'approbateur",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,null,null,null,null,null,null,"Chargé de projet SHQ",":","",null,66]
[]
[]
[]
[]
[null,"PROGRAMME DE SUBVENTION"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,"Année de programmation",":",null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,false,false]
[]
[]
[null,"ORGANISME"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type d'organisme",":",null,null,null,null,null,null,null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[null,"Nom de l'organisme",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19]
[null,null,null,null,null,null,null,null,null,null,"(Inscrire le nom exact se trouvant sur votre charte ou sur le document de demande d'incorporation)"]
[null,"Adresse",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,null,null,null,"Municipalité",":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Code postal",":",null,null,null,null,null,null,null,64]
[]
[null,"Nom du répondant",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,null,null,null,"Prénom",":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57]
[]
[null,"L'année financière se termine à la fin du mois de",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,22,null,null,null,null,null,null,null,null,null,null,null,"Téléphone",":",null,null,null,null,null,null,null,21]
[]
[null,"TPS et TVQ"]
[]
[null,"   Statut de municipalité",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,81,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,"Non rés.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNA(VLOOKUP(G_ORGANISME_STAT_MUN,G_ORGANISME_CODE_STAT_MUNICIPALITE,2,FALSE)),\"\",VLOOKUP(G_ORGANISME_STAT_MUN,G_ORGANISME_CODE_STAT_MUNICIPALITE,2,FALSE))","v":""}]
[]
[null,"   Fourniture à soi-même",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux de remboursement T.P.S. %",":",null,null,null,25,null,null,null,null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,null,{"$f":"G_ORGANISME_TPS_RES_SAISI/100","v":0}]
[]
[null,"   Admissible aux remboursements",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux de remboursement T.V.Q. %",":",null,null,null,28,null,null,null,null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,null,{"$f":"G_ORGANISME_TVQ_RES_SAISI/100","v":0}]
[]
[null,"   Organisme de bienfaisance",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,30,null,null,null,null,null,"C.T.I / R.T.I.",null,null,null,null,null,null,null,null,null,null,null,null,"Organisme inscrit",":",null,null,null,null,null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,null,null,false,false]
[]
[null,null,null,"Numéro d'enregistrement",null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,31,null,null,null,null,"Numéro de T.P.S.",null,null,null,null,null,":","",null,null,null,null,null,null,null,null,"",null,null,null,82,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_ORGANISME_NO_TPS_1&G_ORGANISME_NO_TPS_2&G_ORGANISME_NO_TPS_3","v":""}]
[]
[null,null,null,"Date entrée en vigueur du statut",null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,71,null,null,null,null,"Numéro de T.V.Q.",null,null,null,null,null,":","",null,null,null,null,null,null,null,null,"",null,null,null,83,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_ORGANISME_NO_TVQ_1&G_ORGANISME_NO_TVQ_2&G_ORGANISME_NO_TVQ_3","v":""}]
[]
[null,"   Projet comportant un bâtiment reconnu exempt de taxes foncières",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fréquence",null,null,null,null,null,":",null,null,null,null,null,null,null,null,84,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"UPPER(LEFT(G_ORGANISME_FREQ_REMB,4))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false]
[null,null,null,null,"(Décision de la Commission municipale du Québec)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Conseil municipal)"]
[null,null,null,null,"Numéro de dossier",null,null,null,null,null,null,null,null,":","CMQ-",null,null,null,null,null,null,52,null,null,null,null,null,"Numéro de résolution",null,null,null,null,null,null,":",null,null,null,null,null,null,null,68]
[]
[]
[]
[null,{"$f":"UPPER(PARM_OSD & \" (\" & PARM_OSD_ABRG & \")\")","v":"ORGANISME DE SOUTIEN AU DÉVELOPPEMENT (OSD)"}]
[]
[null,{"$f":"\"Numéro de l'\" & PARM_OSD_ABRG","v":"Numéro de l'OSD"},null,null,null,null,null,null,null,":",null,null,null,null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Type de l'\" & PARM_OSD_ABRG","v":"Type de l'OSD"},":",null,null,null,null,null,null,null,33]
[]
[null,{"$f":"\"Nom de l'\" & PARM_OSD_ABRG","v":"Nom de l'OSD"},null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34]
[]
[null,"Nom du répondant",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35,null,null,null,"Prénom",":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58]
[]
[null,"Type de services projet",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,null,null,null,"Téléphone",":",null,null,null,null,null,null,null,36]
[]
[null,"Adresse courriel",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69]
[]
[]
[]
[null,"PROFESSIONNELS"]
[]
[null,"Services d'un architecte",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,38,null,null,null,null,null,null,null,"Services d'un arpenteur-géomètre",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,false,false]
[]
[null,"Services d'un ingénieur",null,null,null,null,null,null,null,"(Structure)",null,null,null,":",null,null,null,null,null,null,40,null,null,null,null,null,null,null,"Nombre de certificats de localisation",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,41]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false]
[null,null,null,null,null,null,null,null,null,null,null,null,"(Mécanique et électricité)",":",null,null,null,null,null,null,42,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topographie et subdivision cadastrale ($)",":",null,null,null,null,43]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[null,"TAUX D'INTÉRÊTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ"]
[null,null,null,null,"Taux du financement à long terme (hypothèque) :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44]
[]
[null,null,null,null,"Taux du financement intérimaire :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45]
[]
[null,null,null,null,"Rendement des obligations du Canada - Échéance de 30 ans :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,"(Emphytéose)"]
[]
[null,null,null,null,"Taux référence FQHC - obligations 5 ans :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75]
[]
[null,null,null,null,"Taux référence FQHC - obligations 10 ans :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76]
[]
[null,null,null,null,"Taux prêts - Capital patient :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78]
[]
[null,"Date : ",null,null,{"$f":"TODAY()","v":"2024-10-04"}]
[]
[]
[null,"PRÉCISIONS - Page 1 - Général"]
[]
[null,null,"Numéro de projet",null,null,null,null,null,null,null,null,null,null,null,null,":","Champ réservé à la SHQ ou à la ville mandataire."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Peut être modifié uniquement à l'étape de l'Élaboration ou de l'Analyse préliminaire."]
[]
[null,null,"Nom du projet",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ peut être modifié par l'OSD uniquement à l'étape de l'Élaboration."]
[]
[null,null,"Municipalité",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ peut être modifié par l'OSD uniquement à l'étape de l'Élaboration."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ce champ sert à la saisie du numéro de la municipalité tel qu'il apparaît au Répertoire des "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"municipalités du Québec du Ministère des Affaires municipales et de l'Occupation du territoire."]
[]
[null,null,"Arrondissement",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ peut être modifié par l'OSD uniquement à l'étape de l'Élaboration."]
[]
[null,null,"C.E.P.",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ sert à la saisie du numéro de la C.E.P. tel qu'il apparaît au Répertoire des "]
[null,null,"(Circonscription électorale provinciale)",null,null,null,null,null,null,null,null,null,null,null,null,null,"municipalités du Québec du Ministère des Affaires municipales et de l'Occupation du territoire."]
[]
[null,null,"Type d'intervention",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ peut être modifié par l'OSD uniquement avant l'étape de l'Engagement définitif."]
[]
[null,null,null,null,"AJ - achat rénovation majeure",null,null,null,null,null,null,null,null,null,null,":","Réparation ou transformation d'un bâtiment existant, au point où la totalité ou presque (90 % "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ou plus) a été enlevée ou remplacée, à l'exception des fondations, des murs extérieurs, "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"des murs intérieurs de soutien, des planchers, du toit et des escaliers."]
[]
[null,null,"Projet Clé en main",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ est non modifiable."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sa valeur est « oui » si la case « clé en main » est cochée dans au moins une fiche « bâtiment prévu »."]
[]
[null,null,"Région administrative ",null,null,null,null,null,null,null,null,null,null,null,null,":","Le choix d'une région administrative désignée comme région éloignée, affiche « Région éloignée »"]
[null,null,null,null,"Région éloignée",null,null,null,null,null,null,null,null,null,null,null,"et, si toutes les conditions requises sont rencontrées, engage le calcul automatique de la subvention."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ce champ peut être modifié par l'OSD uniquement à l'étape de l'Élaboration."]
[]
[null,null,"Barème",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ peut être modifié par l'OSD uniquement si le projet n'est pas à l'étape de la date d'ajustement des intérêts (DAI)."]
[]
[null,null,"Date de prise de possession",null,null,null,null,null,null,null,null,null,null,null,null,":","Pour les interventions « Construction neuve » et « Transformation recyclage », lors d'une occupation "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"progressive, la date de prise de possession correspond à la date où 50% des logements sont occupés. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pour les interventions « Achat simple » et « Achat-rénovation » (mineure ou majeure),"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cette date correspond à la date de la DAI."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"La date de prise de possession réelle est obligatoire pour franchir l'étape de la « DAI »."]
[]
[null,null,"Année de programmation",null,null,null,null,null,null,null,null,null,null,null,null,":","Champ réservé à la SHQ ou à la ville mandataire. Il permet d'associer le projet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"à une programmation déterminée."]
[]
[null,null,"Nom de l'organisme",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ peut être modifié par l'OSD uniquement à l'étape de l'Élaboration."]
[]
[null,null,{"$f":"\"Téléphone (organisme / \" & PARM_OSD_ABRG & \")\"","v":"Téléphone (organisme / OSD)"},null,null,null,null,null,null,null,null,null,null,null,null,":","Champ pré-formaté : saisir les 10 chiffres (incluant l'indicatif régional) de façon continue sans "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"parenthèse, tiret ou espace."]
[]
[null,null,"Taux de remboursement (TPS / TVQ)",null,null,null,null,null,null,null,null,null,null,null,null,":","L'organisme doit compléter ces champs conformément aux dispositions fiscales qui lui sont propres."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ces taux varient en fonction de divers facteurs tels le type d'organisme (statut), la proportion "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"de ses revenus provenant de sources publiques, le type d'intervention, etc."]
[]
[null,null,"Numéro d'enregistrement ",null,null,null,null,null,null,null,null,null,null,null,null,":","Le numéro d'enregistrement est assigné par Revenu Canada et correspond généralement au"]
[null,null,null,null,"organisme de charité",null,null,null,null,null,null,null,null,null,null,null,"format: 99999 9999 RR99999."]
[]
[null,null,"Numéro de dossier",null,null,null,null,null,null,null,null,null,null,null,null,":","Le numéro doit correspondre au dossier de Demande de reconnaissance aux fins d'exemption des taxes "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"foncières pour lequel la Commission municipale du Québec accorde à l'organisme une telle "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"reconnaissance à l'égard du ou des immeubles visé(s); ce numéro correspond généralement au "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"format : CMQ- XXXXX."]
[]
[null,null,{"$f":"B84","v":"Numéro de l'OSD"},null,null,null,null,null,null,null,null,null,null,null,null,":","Champ réservé à la SHQ."]
[]
[null,null,"Type de services"]
[]
[null,null,null,"Développement (DEV)   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Services spécifiques aux phases d'élaboration et de réalisation tels: analyse des divers "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"éléments du projet,  préparation du dossier de présentation, coordination des "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"professionnels et des intervenants au dossier, suivi administratif et de la réalisation "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"physique du projet jusqu'à la DAI inclusivement."]
[]
[null,null,null,"Développement et accompagnement (DAC)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","En sus des services afférents aux phases élaboration et réalisation, l'OSD assure, au "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"cours de  la première année d'exploitation, un support au niveau de la gestion des "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"immeubles, de la constitution et du suivi des réserves, de la formation du conseil "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d'administration, etc."]
[]
[null,null,"Services d'un architecte",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ ne peut être modifié par l'OSD après l'étape de l'Engagement définitif."]
[]
[null,null,"Services d'un ingénieur",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ ne peut être modifié par l'OSD après l'étape de l'Engagement définitif."]
[]
[null,null,"Services d'un arpenteur-géomètre",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ ne peut être modifié par l'OSD après l'étape de l'Engagement définitif."]
[]
[null,null,"Nombre de certificats de localisation",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ ne peut être modifié par l'OSD après l'étape de l'Engagement définitif."]
[]
[null,null,"Topographie et subdivision cadastrale",null,null,null,null,null,null,null,null,null,null,null,null,":","Ce champ ne peut être modifié par l'OSD après l'étape de l'Engagement définitif."]
[]
[null,null,"Rendement des obligations du Canada - 30 ans"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Ce taux est applicable sur la partie du prêt organisme associée à une emphythéose."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cette information est disponible dans le « Tableau 3 » des taux de référence publiés"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"mensuellement sur le site internet de la SHQ."]

{"sheet":"Immeubles - Actuels","index":2,"n_rows":140,"n_cols":91,"rows_kept":140,"cut":false,"hidden":false,"merged":[[54,5,54,28],[54,30,54,34],[43,29,44,31],[109,2,109,13],[72,2,72,16],[87,2,87,17],[47,29,48,31],[47,32,48,34],[104,18,104,44],[43,39,44,42],[43,32,44,34],[81,18,81,41],[47,23,48,25],[47,6,48,13],[47,26,48,28],[47,17,48,19],[17,2,17,3],[35,35,35,36],[35,38,35,39],[37,35,37,36],[37,38,37,39],[17,23,17,25],[31,38,31,39],[17,35,17,36],[17,38,17,39],[31,35,31,36],[17,26,17,28],[17,4,17,6],[43,12,43,13],[17,44,17,45],[17,33,17,34],[30,35,30,39],[30,41,30,45],[37,44,37,45],[37,41,37,42],[17,31,17,32],[35,41,35,42],[43,26,44,28],[31,44,31,45],[17,29,17,30],[43,14,44,16],[43,20,44,22],[47,14,48,16],[45,29,46,31],[45,20,46,22],[45,23,46,25],[45,26,46,28],[70,1,70,47],[9,10,9,13],[14,1,14,47],[45,14,46,16],[45,17,46,19],[58,11,58,28],[58,30,58,34],[45,32,46,34],[11,10,11,45],[16,35,16,39],[16,4,16,6],[16,31,16,32],[56,30,56,34],[45,6,46,13],[41,5,41,44],[43,23,44,25],[16,2,16,3],[7,1,7,31],[7,32,7,37],[9,38,9,45],[7,44,7,46],[16,23,16,25],[16,26,16,28],[16,33,16,34],[16,41,16,45],[16,29,16,30],[2,11,2,36],[3,11,3,36],[5,1,5,47],[4,6,4,13],[4,24,4,31],[128,2,128,14],[17,41,17,42],[45,39,48,42],[43,35,44,36],[45,35,46,36],[47,35,48,36],[43,17,44,19],[56,11,56,28],[52,1,52,47],[47,20,48,22],[33,35,33,36],[33,38,33,39],[33,41,33,42],[35,44,35,45],[33,44,33,45],[31,41,31,42]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"}]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"}]
[null,"Page 2 - IMMEUBLES - ACTUELS "]
[]
[null,"PROJET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de la DAF :",{"$f":"G_PROJET_ETAPE_APPROUVE","v":"00:00:00"},null,{"$f":"G_APPRO_DATE","v":"00:00:00"}]
[]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NO_COMPLET","v":"ACL-00000"},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Étape du projet :",null,null,null,null,null,{"$f":"G_PROJET_ETAPE","v":0},null,null,null,null,null,null,null,2]
[]
[null,"Nom du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NOM","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[]
[null,"TERRAINS ET BÂTIMENTS ACTUELS (Sommaire)"]
[]
[null,null,"Type",null,"No",null,null,"Adresse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Année",null,null,"Superf.",null,null,"Syst",null,"Syst",null,"Hist",null,"Évaluation foncière R",null,null,null,null,null,"Évaluation marchande R"]
[null,null,null,null,"ter",null,null,"(Numéro civique et rue ou Lots)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"const.",null,null,"(m2)",null,null,"aque",null,"égout",null,"sol",null,"Organisme",null,null,"SHQ",null,null,"Organisme",null,null,"SHQ"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Évaluation foncière",null,null,null,null,null,"Évaluation marchande",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,"Organisme",null,null,"SHQ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partie résidentielle : ",0,null,null,0,null,4,0,null,null,0,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232400,232400,null,0,0,null,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Partie non résidentielle : ",0,null,null,0,null,6,0,null,null,0,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total de l'évaluation : ",0,null,null,0,null,8,0,null,null,0,null,9]
[]
[]
[]
[null,null,null,null,null,"Typologie actuelle et ménages à reloger"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,10,null,"Chambre",null,null,"Studio",null,null,"1CC",null,null,"2CC",null,null,"3CC",null,null,"4CC",null,null,"5CC",null,null,"Total",null,null,null,"Total - Nbre de lots",null,null,null,null,11]
[]
[null,null,null,null,null,null,"Nombre d'unités",null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"IA_UNI_CH+IA_UNI_ST+IA_UNI_1C+IA_UNI_2C+IA_UNI_3C+IA_UNI_4C+IA_UNI_5C","v":0},null,null,null,0]
[]
[null,null,null,null,null,null,"Ménages à reloger",null,null,null,null,null,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,0,null,null,{"$f":"IA_MNG_CH+IA_MNG_ST+IA_MNG_1C+IA_MNG_2C+IA_MNG_3C+IA_MNG_4C+IA_MNG_5C","v":0}]
[]
[]
[]
[]
[null,"EMPHYTÉOSE TAUX AJUSTÉ"]
[]
[null,null,null,null,null,"Rendement des obligations du Canada à échéance 30 ans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_TAUX_OBL","v":0},null,null,null,null,12]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Ajustement - Facteur de risque à long terme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PARM_AJUS_FACT_RISQUE","v":-0.01},null,null,null,null,13]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Taux ajusté - 30 ans",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(IA_REND_OBLIG_CANADA30+IA_AJUS_FACT_RISQUE),0,IA_REND_OBLIG_CANADA30+IA_AJUS_FACT_RISQUE)","v":-0.01},null,null,null,null,14]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"PRÉCISIONS - Page 2 - Immeubles actuels"]
[]
[null,null,"Terrains et bâtiments actuels - (sommaire)"]
[]
[null,null,null,"Type",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Identifie le type d'immeuble soit, « T00 » pour un  terrain et « B00 » pour un bâtiment, pour lequel "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"une fiche a été enregistrée."]
[]
[null,null,null,"No ter (numéro de terrain)",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Identifie le terrain « T00 » qui est associé à un bâtiment."]
[]
[null,null,null,"Total - Nbre de lots",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Présente la somme des lots associés aux terrains ayant fait l'objet d'une fiche"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"d'enregistrement. Cette donnée est utilisée pour établir, en partie, les frais juridiques."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pour assurer un bon calcul des frais juridiques, chaque lot doit être saisi individuellement."]
[]
[null,null,null,"Évaluation foncière R",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Évaluation foncière de la partie résidentielle."]
[]
[null,null,null,"Évaluation marchande R",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Évaluation marchande de la partie résidentielle."]
[]
[null,null,"Terrain / Bâtiment actuel - (Fiches de saisie)"]
[]
[null,null,null,"No. de terrain / bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Numéro attribué séquentiellement par le système; il permet d'associer les terrains et bâtiments, actuels ou prévus."]
[]
[null,null,null,"Adresse principale de projet",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Identifie le terrain ou bâtiment auquel est associée l'adresse principale du projet (non celle de l'organisme)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Une seule des fiches (terrain actuel ou bâtiment actuel) peut être désignée comme adresse principale du projet."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cette donnée est un critère de discrimination pour la compilation et la publication de rapports statistiques."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dans le cas d'une intervention de type « Construction neuve », l'adresse principale doit être signifiée au niveau  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"du terrain actuel qui sera associé au bâtiment prévu."]
[]
[null,null,null,"Facteur comparatif (administratif)",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Le facteur administratif sert à uniformiser l'évaluation foncière afin d'établir les droits de mutation."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Différent du facteur inscrit sur le compte de taxes, vous devez l'obtenir auprès de la municipalité."]
[]
[null,null,null,"Proportion - partie résidentielle",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Cette valeur correspond théoriquement au ratio: "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"évaluation foncière de la partie résidentielle / évaluation foncière totale de l'immeuble (terrain, bâtiment)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Si un rapport d'évaluation a été produit par un évaluateur agréé, la valeur théorique correspond au ratio:  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"valeur marchande avant travaux de la partie résidentielle / valeur marchande totale avant travaux de l'immeuble "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(bâtiment, terrain)."]
[]
[null,null,null,"Application de la loi 72",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Suite à l'adoption du projet de loi no 72, certaines situations (contamination) décrites dans la section IV.2.1 "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"du chapitre I de la Loi sur la qualité de l'environnement doivent être inscrites au Registre foncier."]
[]
[null,null,"Terrain actuel - (Fiche de saisie)"]
[]
[null,null,null,"Numéro du lot - Ajouter un lot",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Champ de saisie servant à l'inscription des lots composant un terrain."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pour assurer l'exactitude des calculs des frais juridiques (notaire), chaque lot"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"doit faire l'objet d'une entrée distincte (un seul lot par ligne de saisie)."]
[]
[null,null,null,"Emphytéose - Rente constante",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Rente dont le montant des annuités est constant pendant la durée de l'emphytéose."]
[]
[null,null,null,"Emphytéose - Valeur de l'actif",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Valeur marchande du terrain reconnue par la SHQ."]
[]
[null,null,null,"Emphytéose - Durée",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Assujettie à un minimum de 50 ans et à un maximum de 99 ans."]
[]
[null,null,null,"Emphytéose - Valeur actualisée",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Valeur actualisée de la rente basée sur un taux ajusté des Obligations du Canada d'un terme de 30 ans"]
[]
[null,null,null,"Boutons radios : ",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Ces boutons doivent être cochés à « oui » uniquement lorsque l'OSD a les rapports en mains."]
[null,null,null,null,"Rapport de l'historique des sols"]
[null,null,null,null,"Rapport de caractérisation"]
[null,null,null,null,"Rapport de capacité portante"]
[]
[null,null,"Bâtiment actuel - (Fiche de saisie)"]
[]
[null,null,null,"Immeubles non résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Un immeuble ou une partie d'un immeuble qui n'est pas conçu pour être habité par des personnes ou qui n'est"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"pas destiné à des fins résidentielles tels : des bâtiments industriels, commerciaux, à bureaux, édifices"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"gouvernementaux désaffectés et des bases militaires ou un immeuble ou une partie de celui-ci non destiné"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"à ou non conçu pour des logements locatifs permanents incluant des hôtels, des motels, des"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"chambres d'hôtes et des hôpitaux."]
[]
[null,null,null,"Superficie totale du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Superficie brute totale de tous les planchers incluant les faces externes des murs extérieurs."]
[]
[null,null,null,"Boutons radios : ",null,null,null,null,null,null,null,null,null,null,null,null,null,":","Ce bouton doit être coché à « oui » uniquement lorsque l'OSD a les rapports en mains."]
[null,null,null,null,"Analyse environnementale"]

{"sheet":"Immeubles - Prévus","index":3,"n_rows":140,"n_cols":113,"rows_kept":140,"cut":false,"hidden":false,"merged":[[38,85,47,85],[45,12,45,44],[46,54,46,55],[46,51,46,52],[46,17,47,17],[44,2,44,46],[45,3,45,11],[47,11,47,13],[40,36,41,38],[38,84,47,84],[46,3,46,7],[47,3,47,7],[40,39,41,44],[47,21,47,23],[47,18,47,20],[47,39,47,41],[46,36,46,38],[47,42,47,44],[46,39,46,44],[40,32,41,35],[46,29,46,35],[46,18,46,27],[38,82,47,82],[38,83,47,83],[98,95,98,98],[50,51,50,52],[64,54,64,55],[54,51,54,52],[53,54,53,55],[64,51,64,52],[70,54,70,55],[68,54,68,55],[74,54,74,55],[76,54,76,55],[51,51,51,52],[51,54,51,55],[50,54,50,55],[48,39,48,41],[49,39,49,41],[51,30,51,32],[70,6,70,8],[62,3,62,7],[74,11,74,14],[66,41,66,45],[68,41,68,45],[74,15,74,17],[72,41,72,45],[72,11,72,14],[51,42,51,44],[50,11,50,13],[50,42,50,44],[52,8,52,10],[53,8,53,10],[52,14,52,16],[53,11,53,13],[48,42,48,44],[50,39,50,41],[50,33,50,35],[51,33,51,35],[48,3,48,7],[48,21,48,24],[105,2,105,11],[54,33,54,35],[66,36,66,38],[64,14,64,17],[72,6,72,8],[68,13,68,16],[68,36,68,38],[70,36,70,38],[54,11,54,13],[83,2,83,12],[81,1,81,47],[60,2,60,19],[66,2,66,19],[64,41,64,45],[64,3,64,7],[76,36,76,38],[72,15,72,17],[74,6,74,8],[62,14,62,17],[68,6,68,8],[70,15,70,17],[48,51,48,52],[48,54,48,55],[49,54,49,55],[49,51,49,52],[70,11,70,14],[62,35,62,38],[28,98,47,98],[38,87,47,87],[38,88,47,88],[38,89,47,89],[38,90,47,90],[28,94,47,94],[28,95,47,95],[28,97,47,97],[28,96,47,96],[28,92,47,92],[38,91,47,91],[52,54,52,55],[54,30,54,32],[60,50,60,56],[54,21,54,24],[64,36,64,38],[54,54,54,55],[49,42,49,44],[44,50,44,56],[17,2,17,46],[0,50,0,55],[2,11,2,36],[3,11,3,36],[11,46,11,47],[4,6,4,13],[9,34,9,45],[9,46,9,47],[5,1,5,48],[14,1,14,48],[7,1,7,31],[9,10,9,13],[11,10,11,45],[7,42,7,46],[19,2,20,4],[19,7,20,9],[19,34,20,35],[40,7,41,9],[40,12,41,14],[40,2,41,4],[19,5,20,6],[19,13,20,19],[19,20,20,24],[46,8,46,16],[47,8,47,10],[47,14,47,16],[20,40,20,45],[20,36,20,38],[19,10,20,12],[19,28,20,33],[19,36,19,45],[19,25,20,27],[50,25,50,28],[50,21,50,24],[51,21,51,24],[47,36,47,37],[49,25,49,28],[49,21,49,24],[47,29,47,32],[47,33,47,35],[47,25,47,27],[50,30,50,32],[49,33,49,35],[49,30,49,32],[48,25,48,28],[51,25,51,28],[48,30,48,32],[48,33,48,35],[51,3,51,7],[50,14,50,16],[51,8,51,10],[49,14,49,16],[48,14,48,16],[49,3,49,7],[50,8,50,10],[50,3,50,7],[48,11,48,13],[49,11,49,13],[51,11,51,13],[51,14,51,16],[49,8,49,10],[48,8,48,10],[53,3,53,7],[52,3,52,7],[55,8,55,10],[56,3,56,7],[55,3,55,7],[54,3,54,7],[56,8,56,16],[55,14,55,16],[54,14,54,16],[55,11,55,13],[53,14,53,16],[52,11,52,13],[54,8,54,10],[52,21,52,24],[54,42,54,44],[54,39,54,41],[52,39,52,41],[52,33,52,35],[52,25,52,28],[54,25,54,28],[53,21,53,24],[53,30,53,32],[52,30,52,32],[52,42,52,44],[53,42,53,44],[53,39,53,41],[53,33,53,35],[53,25,53,28],[51,39,51,41],[74,51,74,52],[76,51,76,52],[74,41,74,45],[76,41,76,45],[62,39,62,45],[72,36,72,38],[74,36,74,38],[52,51,52,52],[70,41,70,45],[70,51,70,52],[53,51,53,52],[68,51,68,52]]}
[" ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP_TYPES_CHAUFFAGE",null,null,null,null,null,null,null,null,null,null,null,null,null,"IP_TYPES_ELECTRICITE",null,null,null,null,null,null,null,"IP_TYPES_EAU"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Non",null,null,null,null,null,null,null,"Non"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Oui",null,null,null,null,null,null,null,null,null,null,null,null,null,"Oui",null,null,null,null,null,null,null,"Oui"]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"}]
[null,"Page 3 - IMMEUBLES - PRÉVUS"]
[]
[null,"PROJET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de la DAF :",{"$f":"G_PROJET_ETAPE_APPROUVE","v":"00:00:00"},{"$f":"G_APPRO_DATE","v":"00:00:00"}]
[]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NO_COMPLET","v":"ACL-00000"},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Étape du projet :",{"$f":"G_PROJET_ETAPE","v":0},null,null,null,null,null,null,null,null,null,null,null,2]
[]
[null,"Nom du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NOM","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[]
[null,"BÂTIMENTS PRÉVUS (Sommaire)"]
[]
[]
[null,null,"Résumé des informations"]
[]
[null,null,"Bâtiment",null,null,"Volet",null,"Nb Unités",null,null,"Typologie",null,null,"Clientèle",null,null,null,null,null,null,"Occupation",null,null,null,null,"SUAL",null,null,"SAD",null,null,null,null,null,"App.",null,"Coûts d'adaptation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,"SHQ"]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Superficie totale",null,"Cout Supplémentaire maximum admissible - V1","Cout Supplémentaire maximum admissible - V2","Cout Supplémentaire maximum admissible - V3Reg","Cout Supplémentaire maximum admissible - V3Urg","Cout Supplémentaire maximum admissible"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Chauffage","Frais eau chaude","Frais électricité","Frais applicables",null,"Nombre d'unités par typologie","Valeur de remplacement","Revenus sans service - Org","Revenus sans service - SHQ","Revenus sans service - Ind"]
[]
[null,null,0,null,null,24,null,0,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total :",null,null,null,0,null,null,0,null,null,null,null,null,5,null,null,null,null,null,null,null,null,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,"Sommaire des typologies - Services - Loyers médians",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements"]
[null,null,null,"Table de loyers médians :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loyer médian avec 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,{"$f":"INT(LEFT(IP_NOM_TABLE_LOYER_MEDIAN & \"00\",2))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Clientèle PAMH",false]
[null,null,7,"Type de",null,null,null,null,"Nombre d'unités",null,null,null,null,null,null,null,null,"Super- ficie (m2)","Services offerts",null,null,null,null,null,null,null,null,null,null,"Loyer médian : Organisme",null,null,null,null,null,null,"SHQ",null,null,"Indicateur",null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,null,null,"Typologie","Majoration","Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,false,null,null,"Exemption de taxe",false]
[null,null,null,"Logement",null,null,null,null,"Volet I",null,null,"Volet II",null,null,"Volet III",null,null,null,"Chauffage",null,null,"Eau chaude",null,null,null,"Électricité",null,null,null,"Avec serv.",null,null,null,"Sans serv.",null,null,"Avec serv.",null,"Sans serv.","Avec serv.",null,null,"Sans serv.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 c.c.",5600,{"$f":"IP_TYPOLOGIE_1C_1*BK48","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Plus d'un volet",{"$f":"AND(IP_VOLET_I_SEULEMENT=IP_VOLET_II_SEULEMENT,IP_VOLET_I_SEULEMENT=IP_VOLET_III_SEULEMENT,NOT(IP_VOLET_AUCUN))","v":false},"Aucun volet",{"$f":"AND(IP_NBRE_UNITES=0)","v":true}]
[null,null,null,"Chambre",null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_CH_AV_SERVC_ORG_AJ)","v":""},{"$f":"Ajuster(IP_CH_AV_SERVC_ORG_AJ,IP_CH_AV_SERVC_IND)","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_CH_AV_SERVC_ORG,\"\",IP_CH_AV_SERVC_ORG-INDEX(PARM_FRS_MENS_SRVC,1,4)))","v":0},null,null,{"$f":"IndicateurAjuste(IP_CH_AV_SERVC_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_CH_AV_SERVC_SHQ_AJ,IP_CH_AV_SERVC_IND)","v":0},{"$f":"MAX(0,IF(\"\"=IP_CH_AV_SERVC_SHQ,\"\",IP_CH_AV_SERVC_SHQ-INDEX(PARM_FRS_MENS_SRVC,1,4)))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_LOYERS_MEDIANS,IP_TABLE_LOYER_MEDIAN,2))","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_CH_AV_SERVC_IND,\"\",IP_CH_AV_SERVC_IND-INDEX(PARM_FRS_MENS_SRVC,1,4)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2 c.c.",7100,{"$f":"IP_TYPOLOGIE_2C_1*BK49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_CH_CHAUFFAGE=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,1,1),0)","v":0},{"$f":"IF(IP_CH_EAU_CHAUD=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,1,2),0)","v":0},{"$f":"IF(IP_CH_ELECTRCT=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,1,3),0)","v":0},{"$f":"IP_CH_FRAIS_CHAUFFAGE+IP_CH_FRAIS_EAU_CHAUD+IP_CH_FRAIS_ELECTRCT","v":0},null,{"$f":"SUM(I49:Q49)","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,1) * IP_CH_NBRE_UNITES","v":0},{"$f":"IF(ISERR(IP_CH_SS_SERVC_ORG*IP_CH_NBRE_UNITES),0,IP_CH_SS_SERVC_ORG*IP_CH_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_CH_SS_SERVC_SHQ*IP_CH_NBRE_UNITES),0,IP_CH_SS_SERVC_SHQ*IP_CH_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_CH_SS_SERVC_IND*IP_CH_NBRE_UNITES),0,IP_CH_SS_SERVC_IND*IP_CH_NBRE_UNITES)","v":0},{"$f":"IP_CH_NBRE_UNITES*IP_CH_SUPERFICIE","v":0},null,{"$f":"IP_TYPOLOGIE_CH_1 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_CH_2 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"(IP_TYPOLOGIE_CH_3-IP_NBRE_CHAMBRE_URGENCE) *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"(IP_NBRE_CHAMBRE_URGENCE*IP_SUBV_UNITE/IF(G_PROGRAMME_LAQ,TauxSubventionApplicable(G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,TRUE),1))","v":0},{"$f":"CQ49+CR49+CS49+CT49","v":0},null,null,null,{"$f":"INDEX(PARM_VALEUR_REMPL,1) * IP_TYPOLOGIE_CH_1","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,1) * IP_TYPOLOGIE_CH_2","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,1) * IP_TYPOLOGIE_CH_3","v":0},null,null,"Volet I Seulement",{"$f":"AND(IP_NBRE_UNITES_I>0,IP_NBRE_UNITES_I=IP_NBRE_UNITES)","v":false},"Aucun",{"$f":"AND(IP_NBRE_UNITES>0,IP_NBRE_UNITES_I=0)","v":false}]
[null,null,null,"Studio",null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_ST_AV_SERVC_ORG_AJ)","v":""},{"$f":"Ajuster(IP_ST_AV_SERVC_ORG_AJ,IP_ST_AV_SERVC_IND)","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_ST_AV_SERVC_ORG,\"\",IP_ST_AV_SERVC_ORG-INDEX(PARM_FRS_MENS_SRVC,2,4)))","v":0},null,null,{"$f":"IndicateurAjuste(IP_ST_AV_SERVC_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_ST_AV_SERVC_SHQ_AJ,IP_ST_AV_SERVC_IND)","v":0},{"$f":"MAX(0,IF(\"\"=IP_ST_AV_SERVC_SHQ,\"\",IP_ST_AV_SERVC_SHQ-INDEX(PARM_FRS_MENS_SRVC,2,4)))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_LOYERS_MEDIANS,IP_TABLE_LOYER_MEDIAN,3))","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_ST_AV_SERVC_IND,\"\",IP_ST_AV_SERVC_IND-INDEX(PARM_FRS_MENS_SRVC,2,4)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"3 c.c.",8900,{"$f":"IP_TYPOLOGIE_3C_1*BK50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_ST_CHAUFFAGE=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,2,1),0)","v":0},{"$f":"IF(IP_ST_EAU_CHAUD=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,2,2),0)","v":0},{"$f":"IF(IP_ST_ELECTRCT=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,2,3),0)","v":0},{"$f":"IP_ST_FRAIS_CHAUFFAGE+IP_ST_FRAIS_EAU_CHAUD+IP_ST_FRAIS_ELECTRCT","v":0},null,0,{"$f":"INDEX(PARM_VALEUR_REMPL,2) * IP_ST_NBRE_UNITES","v":0},{"$f":"IF(ISERR(IP_ST_SS_SERVC_ORG*IP_ST_NBRE_UNITES),0,IP_ST_SS_SERVC_ORG*IP_ST_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_ST_SS_SERVC_SHQ*IP_ST_NBRE_UNITES),0,IP_ST_SS_SERVC_SHQ*IP_ST_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_ST_SS_SERVC_IND*IP_ST_NBRE_UNITES),0,IP_ST_SS_SERVC_IND*IP_ST_NBRE_UNITES)","v":0},{"$f":"IP_ST_NBRE_UNITES*IP_ST_SUPERFICIE","v":0},null,{"$f":"IP_TYPOLOGIE_ST_1 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_ST_2 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_ST_3 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},null,0,null,null,null,{"$f":"INDEX(PARM_VALEUR_REMPL,2) * IP_TYPOLOGIE_ST_1","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,2) * IP_TYPOLOGIE_ST_2","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,2) * IP_TYPOLOGIE_ST_3","v":0},null,null,"Volet II Seulement",{"$f":"AND(IP_NBRE_UNITES_II>0,IP_NBRE_UNITES_II=IP_NBRE_UNITES)","v":false},"Aucun",{"$f":"AND(IP_NBRE_UNITES>0,IP_NBRE_UNITES_II=0)","v":false}]
[null,null,null,"1CC",null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_1C_AV_SERVC_ORG_AJ)","v":""},{"$f":"Ajuster(IP_1C_AV_SERVC_ORG_AJ,IP_1C_AV_SERVC_IND)","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_1C_AV_SERVC_ORG,\"\",IP_1C_AV_SERVC_ORG-INDEX(PARM_FRS_MENS_SRVC,3,4)))","v":0},null,null,{"$f":"IndicateurAjuste(IP_1C_AV_SERVC_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_1C_AV_SERVC_SHQ_AJ,IP_1C_AV_SERVC_IND)","v":0},{"$f":"MAX(0,IF(\"\"=IP_1C_AV_SERVC_SHQ,\"\",IP_1C_AV_SERVC_SHQ-INDEX(PARM_FRS_MENS_SRVC,3,4)))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_LOYERS_MEDIANS,IP_TABLE_LOYER_MEDIAN,4))","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_1C_AV_SERVC_IND,\"\",IP_1C_AV_SERVC_IND-INDEX(PARM_FRS_MENS_SRVC,3,4)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4 c.c.",10100,{"$f":"IP_TYPOLOGIE_4C_1*BK51","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_1C_CHAUFFAGE=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,3,1),0)","v":0},{"$f":"IF(IP_1C_EAU_CHAUD=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,3,2),0)","v":0},{"$f":"IF(IP_1C_ELECTRCT=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,3,3),0)","v":0},{"$f":"IP_1C_FRAIS_CHAUFFAGE+IP_1C_FRAIS_EAU_CHAUD+IP_1C_FRAIS_ELECTRCT","v":0},null,0,{"$f":"INDEX(PARM_VALEUR_REMPL,3) * IP_1C_NBRE_UNITES","v":0},{"$f":"IF(ISERR(IP_1C_SS_SERVC_ORG*IP_1C_NBRE_UNITES),0,IP_1C_SS_SERVC_ORG*IP_1C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_1C_SS_SERVC_SHQ*IP_1C_NBRE_UNITES),0,IP_1C_SS_SERVC_SHQ*IP_1C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_1C_SS_SERVC_IND*IP_1C_NBRE_UNITES),0,IP_1C_SS_SERVC_IND*IP_1C_NBRE_UNITES)","v":0},{"$f":"IP_1C_NBRE_UNITES*IP_1C_SUPERFICIE","v":0},null,{"$f":"IP_TYPOLOGIE_1C_1 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_1C_2 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_1C_3 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},null,0,null,null,null,{"$f":"INDEX(PARM_VALEUR_REMPL,3) * IP_TYPOLOGIE_1C_1","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,3) * IP_TYPOLOGIE_1C_2","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,3) * IP_TYPOLOGIE_1C_3","v":0},null,null,"Volet III Seulement",{"$f":"AND(IP_NBRE_UNITES_III>0,IP_NBRE_UNITES_III=IP_NBRE_UNITES)","v":false},"Aucun",{"$f":"AND(IP_NBRE_UNITES>0,IP_NBRE_UNITES_III=0)","v":false}]
[null,null,null,"2CC",null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_2C_AV_SERVC_ORG_AJ)","v":""},{"$f":"Ajuster(IP_2C_AV_SERVC_ORG_AJ,IP_2C_AV_SERVC_IND)","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_2C_AV_SERVC_ORG,\"\",IP_2C_AV_SERVC_ORG-INDEX(PARM_FRS_MENS_SRVC,4,4)))","v":0},null,null,{"$f":"IndicateurAjuste(IP_2C_AV_SERVC_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_2C_AV_SERVC_SHQ_AJ,IP_2C_AV_SERVC_IND)","v":0},{"$f":"MAX(0,IF(\"\"=IP_2C_AV_SERVC_SHQ,\"\",IP_2C_AV_SERVC_SHQ-INDEX(PARM_FRS_MENS_SRVC,4,4)))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_LOYERS_MEDIANS,IP_TABLE_LOYER_MEDIAN,5))","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_2C_AV_SERVC_IND,\"\",IP_2C_AV_SERVC_IND-INDEX(PARM_FRS_MENS_SRVC,4,4)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5 c.c.",11600,{"$f":"IP_TYPOLOGIE_5C_1*BK52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_2C_CHAUFFAGE=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,4,1),0)","v":0},{"$f":"IF(IP_2C_EAU_CHAUD=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,4,2),0)","v":0},{"$f":"IF(IP_2C_ELECTRCT=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,4,3),0)","v":0},{"$f":"IP_2C_FRAIS_CHAUFFAGE+IP_2C_FRAIS_EAU_CHAUD+IP_2C_FRAIS_ELECTRCT","v":0},null,0,{"$f":"INDEX(PARM_VALEUR_REMPL,4) * IP_2C_NBRE_UNITES","v":0},{"$f":"IF(ISERR(IP_2C_SS_SERVC_ORG*IP_2C_NBRE_UNITES),0,IP_2C_SS_SERVC_ORG*IP_2C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_2C_SS_SERVC_SHQ*IP_2C_NBRE_UNITES),0,IP_2C_SS_SERVC_SHQ*IP_2C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_2C_SS_SERVC_IND*IP_2C_NBRE_UNITES),0,IP_2C_SS_SERVC_IND*IP_2C_NBRE_UNITES)","v":0},{"$f":"IP_2C_NBRE_UNITES*IP_2C_SUPERFICIE","v":0},null,{"$f":"IP_TYPOLOGIE_2C_1 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_2C_2 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_2C_3 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},null,0,null,null,null,{"$f":"INDEX(PARM_VALEUR_REMPL,4) * IP_TYPOLOGIE_2C_1","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,4) * IP_TYPOLOGIE_2C_2","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,4) * IP_TYPOLOGIE_2C_3","v":0},null,null,"Volet I et II Seulement",{"$f":"AND(NOT(IP_VOLET_AUCUN),IP_VOLET_III_AUCUN)","v":false}]
[null,null,null,"3CC",null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_3C_AV_SERVC_ORG_AJ)","v":""},{"$f":"Ajuster(IP_3C_AV_SERVC_ORG_AJ,IP_3C_AV_SERVC_IND)","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_3C_AV_SERVC_ORG,\"\",IP_3C_AV_SERVC_ORG-INDEX(PARM_FRS_MENS_SRVC,5,4)))","v":0},null,null,{"$f":"IndicateurAjuste(IP_3C_AV_SERVC_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_3C_AV_SERVC_SHQ_AJ,IP_3C_AV_SERVC_IND)","v":0},{"$f":"MAX(0,IF(\"\"=IP_3C_AV_SERVC_SHQ,\"\",IP_3C_AV_SERVC_SHQ-INDEX(PARM_FRS_MENS_SRVC,5,4)))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_LOYERS_MEDIANS,IP_TABLE_LOYER_MEDIAN,6))","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_3C_AV_SERVC_IND,\"\",IP_3C_AV_SERVC_IND-INDEX(PARM_FRS_MENS_SRVC,5,4)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(BL48:BL52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_3C_CHAUFFAGE=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,5,1),0)","v":0},{"$f":"IF(IP_3C_EAU_CHAUD=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,5,2),0)","v":0},{"$f":"IF(IP_3C_ELECTRCT=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,5,3),0)","v":0},{"$f":"IP_3C_FRAIS_CHAUFFAGE+IP_3C_FRAIS_EAU_CHAUD+IP_3C_FRAIS_ELECTRCT","v":0},null,0,{"$f":"INDEX(PARM_VALEUR_REMPL,5) * IP_3C_NBRE_UNITES","v":0},{"$f":"IF(ISERR(IP_3C_SS_SERVC_ORG*IP_3C_NBRE_UNITES),0,IP_3C_SS_SERVC_ORG*IP_3C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_3C_SS_SERVC_SHQ*IP_3C_NBRE_UNITES),0,IP_3C_SS_SERVC_SHQ*IP_3C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_3C_SS_SERVC_IND*IP_3C_NBRE_UNITES),0,IP_3C_SS_SERVC_IND*IP_3C_NBRE_UNITES)","v":0},{"$f":"IP_3C_NBRE_UNITES*IP_3C_SUPERFICIE","v":0},null,{"$f":"IP_TYPOLOGIE_3C_1 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_3C_2 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_3C_3 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},null,0,null,null,null,{"$f":"INDEX(PARM_VALEUR_REMPL,5) * IP_TYPOLOGIE_3C_1","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,5) * IP_TYPOLOGIE_3C_2","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,5) * IP_TYPOLOGIE_3C_3","v":0},null,null,"Volet II ou III",{"$f":"OR(NOT(IP_VOLET_II_AUCUN),NOT(IP_VOLET_III_AUCUN))","v":true}]
[null,null,null,"4CC",null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_4C_AV_SERVC_ORG_AJ)","v":""},{"$f":"Ajuster(IP_4C_AV_SERVC_ORG_AJ,IP_4C_AV_SERVC_IND)","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_4C_AV_SERVC_ORG,\"\",IP_4C_AV_SERVC_ORG-INDEX(PARM_FRS_MENS_SRVC,6,4)))","v":0},null,null,{"$f":"IndicateurAjuste(IP_4C_AV_SERVC_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_4C_AV_SERVC_SHQ_AJ,IP_4C_AV_SERVC_IND)","v":0},{"$f":"MAX(0,IF(\"\"=IP_4C_AV_SERVC_SHQ,\"\",IP_4C_AV_SERVC_SHQ-INDEX(PARM_FRS_MENS_SRVC,6,4)))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_LOYERS_MEDIANS,IP_TABLE_LOYER_MEDIAN,7))","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_4C_AV_SERVC_IND,\"\",IP_4C_AV_SERVC_IND-INDEX(PARM_FRS_MENS_SRVC,6,4)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_4C_CHAUFFAGE=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,6,1),0)","v":0},{"$f":"IF(IP_4C_EAU_CHAUD=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,6,2),0)","v":0},{"$f":"IF(IP_4C_ELECTRCT=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,6,3),0)","v":0},{"$f":"IP_4C_FRAIS_CHAUFFAGE+IP_4C_FRAIS_EAU_CHAUD+IP_4C_FRAIS_ELECTRCT","v":0},null,0,{"$f":"INDEX(PARM_VALEUR_REMPL,6) * IP_4C_NBRE_UNITES","v":0},{"$f":"IF(ISERR(IP_4C_SS_SERVC_ORG*IP_4C_NBRE_UNITES),0,IP_4C_SS_SERVC_ORG*IP_4C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_4C_SS_SERVC_SHQ*IP_4C_NBRE_UNITES),0,IP_4C_SS_SERVC_SHQ*IP_4C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_4C_SS_SERVC_IND*IP_4C_NBRE_UNITES),0,IP_4C_SS_SERVC_IND*IP_4C_NBRE_UNITES)","v":0},{"$f":"IP_4C_NBRE_UNITES*IP_4C_SUPERFICIE","v":0},null,{"$f":"IP_TYPOLOGIE_4C_1 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_4C_2 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_4C_3 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},null,0,null,null,null,{"$f":"INDEX(PARM_VALEUR_REMPL,6) * IP_TYPOLOGIE_4C_1","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,6) * IP_TYPOLOGIE_4C_2","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,6) * IP_TYPOLOGIE_4C_3","v":0},null,null,"Nombre de chambre d'urgence",0]
[null,null,null,"5CC",null,null,null,null,0,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_5C_AV_SERVC_ORG_AJ)","v":""},{"$f":"Ajuster(IP_5C_AV_SERVC_ORG_AJ,IP_5C_AV_SERVC_IND)","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_5C_AV_SERVC_ORG,\"\",IP_5C_AV_SERVC_ORG-INDEX(PARM_FRS_MENS_SRVC,7,4)))","v":0},null,null,{"$f":"IndicateurAjuste(IP_5C_AV_SERVC_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_5C_AV_SERVC_SHQ_AJ,IP_5C_AV_SERVC_IND)","v":0},{"$f":"MAX(0,IF(\"\"=IP_5C_AV_SERVC_SHQ,\"\",IP_5C_AV_SERVC_SHQ-INDEX(PARM_FRS_MENS_SRVC,7,4)))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_LOYERS_MEDIANS,IP_TABLE_LOYER_MEDIAN,8))","v":0},null,null,{"$f":"MAX(0,IF(\"\"=IP_5C_AV_SERVC_IND,\"\",IP_5C_AV_SERVC_IND-INDEX(PARM_FRS_MENS_SRVC,7,4)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_5C_CHAUFFAGE=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,7,1),0)","v":0},{"$f":"IF(IP_5C_EAU_CHAUD=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,7,2),0)","v":0},{"$f":"IF(IP_5C_ELECTRCT=\"OUI\",INDEX(PARM_FRS_MENS_SRVC,7,3),0)","v":0},{"$f":"IP_5C_FRAIS_CHAUFFAGE+IP_5C_FRAIS_EAU_CHAUD+IP_5C_FRAIS_ELECTRCT","v":0},null,0,{"$f":"INDEX(PARM_VALEUR_REMPL,7) * IP_5C_NBRE_UNITES","v":0},{"$f":"IF(ISERR(IP_5C_SS_SERVC_ORG*IP_5C_NBRE_UNITES),0,IP_5C_SS_SERVC_ORG*IP_5C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_5C_SS_SERVC_SHQ*IP_5C_NBRE_UNITES),0,IP_5C_SS_SERVC_SHQ*IP_5C_NBRE_UNITES)","v":0},{"$f":"IF(ISERR(IP_5C_SS_SERVC_IND*IP_5C_NBRE_UNITES),0,IP_5C_SS_SERVC_IND*IP_5C_NBRE_UNITES)","v":0},{"$f":"IP_5C_NBRE_UNITES*IP_5C_SUPERFICIE","v":0},null,{"$f":"IP_TYPOLOGIE_5C_1 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_5C_2 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},{"$f":"IP_TYPOLOGIE_5C_3 *IP_SUBV_UNITE/IP_TAUX_APP","v":0},null,0,null,null,null,{"$f":"INDEX(PARM_VALEUR_REMPL,7) * IP_TYPOLOGIE_5C_1","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,7) * IP_TYPOLOGIE_5C_2","v":0},{"$f":"INDEX(PARM_VALEUR_REMPL,7) * IP_TYPOLOGIE_5C_3","v":0},null,null,"Chambre d'urgence seulement",{"$f":"IP_NBRE_CHAMBRE_URGENCE=IP_NBRE_UNITES","v":true}]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I49:I55)","v":0},null,null,{"$f":"SUM(L49:L55)","v":0},null,null,{"$f":"SUM(O49:Q55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CY49:CY55)","v":0},{"$f":"SUM(CZ49:CZ55)","v":0},{"$f":"SUM(DA49:DA55)","v":0},null,null,"Au moins une Chambre d'urgence",{"$f":"IP_NBRE_CHAMBRE_URGENCE>0","v":false}]
[null,null,null,"Grand total",null,null,null,null,{"$f":"IP_NBRE_UNITES_I+IP_NBRE_UNITES_II+IP_NBRE_UNITES_III","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(CL49:CL55)","v":0},{"$f":"SUM(CM49:CM55)","v":0},{"$f":"SUM(CN49:CN55)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio coût supp max",null,null,null,null,null,null,null,null,null,null,null,"Coûts de réalisation admissibles de la SHQ - Volet 1",{"$f":"Ajuster(F_SUBVENTIONS_COUT_REALISATION_MAX_I_ORG_AJ,CoutsRealisationAdmissibleShqParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,1,G_PROJET_TERRITOIRE,IP_TYPOLOGIE_CH_1,IP_TYPOLOGIE_ST_1,IP_TYPOLOGIE_1C_1,IP_TYPOLOGIE_2C_1,IP_TYPOLOGIE_3C_1,IP_TYPOLOGIE_4C_1,IP_TYPOLOGIE_5C_1,\"ORG\",F_TAUX_MAJ_CMA_ORG))","v":0},{"$f":"Ajuster(F_SUBVENTIONS_COUT_REALISATION_MAX_I_SHQ_AJ,CoutsRealisationAdmissibleShqParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,1,G_PROJET_TERRITOIRE,IP_TYPOLOGIE_CH_1,IP_TYPOLOGIE_ST_1,IP_TYPOLOGIE_1C_1,IP_TYPOLOGIE_2C_1,IP_TYPOLOGIE_3C_1,IP_TYPOLOGIE_4C_1,IP_TYPOLOGIE_5C_1,\"SHQ\",F_TAUX_MAJ_CMA_SHQ))","v":0}]
[]
[null,null,"Unités de supplément au loyer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs de l'immeuble prévu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cout Supplémentaire maximum admissible - V1 :",{"$f":"SUM(CQ$49:CQ$55)","v":0},{"$f":"IP_COUT_SUPP_MAX_ADM_V1/IP_COUT_SUPP_MAX_ADM","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Coûts de réalisation admissibles de la SHQ - Volet 2",{"$f":"Ajuster(F_SUBVENTIONS_COUT_REALISATION_MAX_II_ORG_AJ,CoutsRealisationAdmissibleShqParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,2,G_PROJET_TERRITOIRE,IP_TYPOLOGIE_CH_2,IP_TYPOLOGIE_ST_2,IP_TYPOLOGIE_1C_2,IP_TYPOLOGIE_2C_2,IP_TYPOLOGIE_3C_2,IP_TYPOLOGIE_4C_2,IP_TYPOLOGIE_5C_2,\"ORG\",F_TAUX_MAJ_CMA_ORG))","v":0},{"$f":"Ajuster(F_SUBVENTIONS_COUT_REALISATION_MAX_II_SHQ_AJ,CoutsRealisationAdmissibleShqParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,2,G_PROJET_TERRITOIRE,IP_TYPOLOGIE_CH_2,IP_TYPOLOGIE_ST_2,IP_TYPOLOGIE_1C_2,IP_TYPOLOGIE_2C_2,IP_TYPOLOGIE_3C_2,IP_TYPOLOGIE_4C_2,IP_TYPOLOGIE_5C_2,\"SHQ\",F_TAUX_MAJ_CMA_SHQ))","v":0}]
[]
[null,null,null,"Nombre d'unités",null,null,null,null,null,null,null,null,null,null,"Proportion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme ($)",null,null,null,"SHQ ($)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cout Supplémentaire maximum admissible - V2 :",{"$f":"SUM(CR$49:CR$55)","v":0},{"$f":"IP_COUT_SUPP_MAX_ADM_V2/IP_COUT_SUPP_MAX_ADM","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Coûts de réalisation admissibles de la SHQ - Volet 3",{"$f":"IF(AND(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_ORG_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_ORG_AJ)),CoutsRealisationAdmissibleShqParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,3,G_PROJET_TERRITOIRE,IP_TYPOLOGIE_CH_3,IP_TYPOLOGIE_ST_3,IP_TYPOLOGIE_1C_3,IP_TYPOLOGIE_2C_3,IP_TYPOLOGIE_3C_3,IP_TYPOLOGIE_4C_3,IP_TYPOLOGIE_5C_3,\"ORG\",F_TAUX_MAJ_CMA_ORG),F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_ORG_AJ+F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_ORG_AJ)","v":0},{"$f":"IF(AND(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_SHQ_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_SHQ_AJ)),CoutsRealisationAdmissibleShqParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,3,G_PROJET_TERRITOIRE,IP_TYPOLOGIE_CH_3,IP_TYPOLOGIE_ST_3,IP_TYPOLOGIE_1C_3,IP_TYPOLOGIE_2C_3,IP_TYPOLOGIE_3C_3,IP_TYPOLOGIE_4C_3,IP_TYPOLOGIE_5C_3,\"SHQ\",F_TAUX_MAJ_CMA_SHQ),F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_SHQ_AJ+F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_SHQ_AJ)","v":0},"Total :",{"$f":"IP_CRAS_VI_ORG+IP_CRAS_V2_ORG+IP_CRAS_V3_ORG","v":0},{"$f":"IP_CRAS_VI_SHQ+IP_CRAS_V2_SHQ+IP_CRAS_V3_SHQ","v":0}]
[]
[null,null,null,null,null,null,null,null,10,null,null,null,null,null,{"$f":"IF(IP_NBRE_UNITES=0,0,ROUND(IP_UNITES_NOMBRE/IP_NBRE_UNITES,2))","v":0},null,null,null,11,null,null,"Valeur de remplacement (assurances) (Sans terrain)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_VALEUR_REMPLACEMENT_ORG_AJ)","v":""},{"$f":"Ajuster(IP_VALEUR_REMPLACEMENT_ORG_AJ,IP_CH_VALEUR_REMPL+IP_ST_VALEUR_REMPL+IP_1C_VALEUR_REMPL+IP_2C_VALEUR_REMPL+IP_3C_VALEUR_REMPL+IP_4C_VALEUR_REMPL+IP_5C_VALEUR_REMPL)","v":0},null,null,8,{"$f":"IndicateurAjuste(IP_VALEUR_REMPLACEMENT_SHQ_AJ)","v":""},{"$f":"Ajuster(IP_VALEUR_REMPLACEMENT_SHQ_AJ,IP_CH_VALEUR_REMPL+IP_ST_VALEUR_REMPL+IP_1C_VALEUR_REMPL+IP_2C_VALEUR_REMPL+IP_3C_VALEUR_REMPL+IP_4C_VALEUR_REMPL+IP_5C_VALEUR_REMPL)","v":0},null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cout Supplémentaire maximum admissible - V3 Régulier :",{"$f":"SUM(CS$49:CS$55)","v":0},{"$f":"IP_COUT_SUPP_MAX_ADM_V3Reg/IP_COUT_SUPP_MAX_ADM","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Ratio Cout de réalisation total pour subvention / cout maximal de réalisation",{"$f":"IF(F_SUBVENTIONS_COUT_REAL_TOTAL_ORG>F_SUBVENTIONS_COUT_REALISATION_MAX_ORG,1,MIN(1,F_SUBVENTIONS_COUT_REAL_TOTAL_ORG/MAX(F_SUBVENTIONS_COUT_REALISATION_MAX_ORG,1)))","v":1},{"$f":"IF(F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ>F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ,1,MIN(1,F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ/MAX(F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ,1)))","v":1}]
[]
[null,null,"Taux de taxation actuel/prévu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur marchande avant travaux (rés.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IA_EVAL_MARCHANDE_RES_ORG","v":0},null,null,12,null,{"$f":"IA_EVAL_MARCHANDE_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cout Supplémentaire maximum admissible - V3 Urgence :",{"$f":"SUM(CT$49:CT$55)","v":0},{"$f":"IP_COUT_SUPP_MAX_ADM_V3Urg/IP_COUT_SUPP_MAX_ADM","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,null,"Cout de réalisation de base - Volet 1",{"$f":"IP_CRAS_VI_ORG * IP_RATIO_CR_CMR_ORG","v":0},{"$f":"IP_CRAS_VI_SHQ * IP_RATIO_CR_CMR_SHQ","v":0}]
[]
[null,null,null,null,null,null,"Actuel",null,null,null,null,"Org",null,"Prévu",null,null,null,"SHQ",null,null,null,"Valeur marchande après travaux (rés.)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_VALEUR_AP_TRAVAUX_RES_ORG_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_AP_TRAVAUX_RES_ORG_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_ORG, IA_ACQ_RES_ORG, BR_TRAVAUX_RES_ORG, BR_TRAVAUX_IMPREVUS_RES_ORG, IF(ISERR(BR_COUT_REALISATION_RES_ORG),0,BR_COUT_REALISATION_RES_ORG))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_ORG, IA_ACQ_RES_ORG, BR_TRAVAUX_RES_ORG, BR_TRAVAUX_IMPREVUS_RES_ORG, IF(ISERR(BR_COUT_REALISATION_RES_ORG),0,BR_COUT_REALISATION_RES_ORG)))","v":0},null,null,14,{"$f":"IndicateurAjuste(IP_VALEUR_AP_TRAVAUX_RES_SHQ_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_AP_TRAVAUX_RES_SHQ_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_SHQ, IA_ACQ_RES_SHQ, BR_TRAVAUX_RES_SHQ, BR_TRAVAUX_IMPREVUS_RES_SHQ, IF(ISERR(BR_COUT_REALISATION_RES_SHQ),0,BR_COUT_REALISATION_RES_SHQ))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_SHQ, IA_ACQ_RES_SHQ, BR_TRAVAUX_RES_SHQ, BR_TRAVAUX_IMPREVUS_RES_SHQ, IF(ISERR(BR_COUT_REALISATION_RES_SHQ),0,BR_COUT_REALISATION_RES_SHQ)))","v":0},null,null,null,null,null,null,null,null,null,null,null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cout de réalisation de base - Volet 2",{"$f":"IP_CRAS_V2_ORG * IP_RATIO_CR_CMR_ORG","v":0},{"$f":"IP_CRAS_V2_SHQ * IP_RATIO_CR_CMR_SHQ","v":0}]
[]
[null,null,"Foncier :",null,null,18,0,null,null,"/100$",19,null,null,null,null,null,null,null,"/100$",null,null,"Valeur marchande après travaux (non rés.)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_VALEUR_AP_TRAVAUX_NRES_ORG_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_AP_TRAVAUX_NRES_ORG_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_ORG, IA_ACQ_NRES_ORG, BR_TRAVAUX_NRES_ORG, BR_TRAVAUX_IMPREVUS_NRES_ORG, IF(ISERR(BR_COUT_REALISATION_NRES_ORG),0,BR_COUT_REALISATION_NRES_ORG))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_ORG, IA_ACQ_NRES_ORG, BR_TRAVAUX_NRES_ORG, BR_TRAVAUX_IMPREVUS_NRES_ORG, IF(ISERR(BR_COUT_REALISATION_NRES_ORG),0,BR_COUT_REALISATION_NRES_ORG)))","v":0},null,null,16,{"$f":"IndicateurAjuste(IP_VALEUR_AP_TRAVAUX_NRES_SHQ_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_AP_TRAVAUX_NRES_SHQ_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_SHQ, IA_ACQ_NRES_SHQ, BR_TRAVAUX_NRES_SHQ, BR_TRAVAUX_IMPREVUS_NRES_SHQ, IF(ISERR(BR_COUT_REALISATION_NRES_SHQ),0,BR_COUT_REALISATION_NRES_SHQ))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_SHQ, IA_ACQ_NRES_SHQ, BR_TRAVAUX_NRES_SHQ, BR_TRAVAUX_IMPREVUS_NRES_SHQ, IF(ISERR(BR_COUT_REALISATION_NRES_SHQ),0,BR_COUT_REALISATION_NRES_SHQ)))","v":0},null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Superficie totale :",{"$f":"SUM(CO49:CO55)","v":0},"m2",null,null,null,null,null,null,null,null,null,null,null,"Cout de réalisation de base - Volet 3",{"$f":"IP_CRAS_V3_ORG * IP_RATIO_CR_CMR_ORG","v":0},{"$f":"IP_CRAS_V3_SHQ * IP_RATIO_CR_CMR_SHQ","v":0}]
[]
[null,null,"Services :",null,null,22,{"$f":"IA_TAXES_SERVICES_ANNUEL","v":0},null,null,null,23,null,null,null,null,null,null,null,null,null,null,"Valeur marchande totale après travaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IP_VALEUR_AP_TRAVAUX_RES_ORG+IP_VALEUR_AP_TRAVAUX_NRES_ORG","v":0},null,null,20,null,{"$f":"IP_VALEUR_AP_TRAVAUX_RES_SHQ+IP_VALEUR_AP_TRAVAUX_NRES_SHQ","v":0}]
[]
[null,null,"Scolaire",null,null,25,0,null,null,"/100$",26,null,null,null,null,null,null,null,"/100$",null,null,"Valeur foncière après travaux (rés.)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_VALEUR_FONC_AP_TRAVAUX_RES_ORG_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_FONC_AP_TRAVAUX_RES_ORG_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_ORG, IA_ACQ_RES_ORG, BR_TRAVAUX_RES_ORG, BR_TRAVAUX_IMPREVUS_RES_ORG, IF(ISERR(BR_COUT_REALISATION_RES_ORG),0,BR_COUT_REALISATION_RES_ORG))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_ORG, IA_ACQ_RES_ORG, BR_TRAVAUX_RES_ORG, BR_TRAVAUX_IMPREVUS_RES_ORG, IF(ISERR(BR_COUT_REALISATION_RES_ORG),0,BR_COUT_REALISATION_RES_ORG)))","v":0},null,null,27,{"$f":"IndicateurAjuste(IP_VALEUR_FONC_AP_TRAVAUX_RES_SHQ_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_FONC_AP_TRAVAUX_RES_SHQ_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_SHQ, IA_ACQ_RES_SHQ, BR_TRAVAUX_RES_SHQ, BR_TRAVAUX_IMPREVUS_RES_SHQ, IF(ISERR(BR_COUT_REALISATION_RES_SHQ),0,BR_COUT_REALISATION_RES_SHQ))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_RES_SHQ, IA_ACQ_RES_SHQ, BR_TRAVAUX_RES_SHQ, BR_TRAVAUX_IMPREVUS_RES_SHQ, IF(ISERR(BR_COUT_REALISATION_RES_SHQ),0,BR_COUT_REALISATION_RES_SHQ)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportion des coûts admissibles - Volet 1",{"$f":"IF(F_SUBVENTIONS_COUT_REALISATION_MAX_ORG=0,0,IP_CRAS_VI_ORG/F_SUBVENTIONS_COUT_REALISATION_MAX_ORG)","v":0},{"$f":"IF(F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ=0,0,IP_CRAS_VI_SHQ/F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur foncière après travaux (non rés.)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(IP_VALEUR_FONC_AP_TRAVAUX_NRES_ORG_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_FONC_AP_TRAVAUX_NRES_ORG_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_ORG, IA_ACQ_NRES_ORG, BR_TRAVAUX_NRES_ORG, BR_TRAVAUX_IMPREVUS_NRES_ORG, IF(ISERR(BR_COUT_REALISATION_NRES_ORG),0,BR_COUT_REALISATION_NRES_ORG))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_ORG, IA_ACQ_NRES_ORG, BR_TRAVAUX_NRES_ORG, BR_TRAVAUX_IMPREVUS_NRES_ORG, IF(ISERR(BR_COUT_REALISATION_NRES_ORG),0,BR_COUT_REALISATION_NRES_ORG)))","v":0},null,null,28,{"$f":"IndicateurAjuste(IP_VALEUR_FONC_AP_TRAVAUX_NRES_SHQ_AJ)","v":""},{"$f":"IF(IP_RAP_EVAL,Ajuster(IP_VALEUR_FONC_AP_TRAVAUX_NRES_SHQ_AJ,CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_SHQ, IA_ACQ_NRES_SHQ, BR_TRAVAUX_NRES_SHQ, BR_TRAVAUX_IMPREVUS_NRES_SHQ, IF(ISERR(BR_COUT_REALISATION_NRES_SHQ),0,BR_COUT_REALISATION_NRES_SHQ))),CalculerValeurMarchandeApresTravaux(G_PROJET_CODE_TYPE_INTERVENTION, IA_EVAL_MARCHANDE_NRES_SHQ, IA_ACQ_NRES_SHQ, BR_TRAVAUX_NRES_SHQ, BR_TRAVAUX_IMPREVUS_NRES_SHQ, IF(ISERR(BR_COUT_REALISATION_NRES_SHQ),0,BR_COUT_REALISATION_NRES_SHQ)))","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportion des coûts admissibles - Volet 2",{"$f":"IF(F_SUBVENTIONS_COUT_REALISATION_MAX_ORG=0,0,IP_CRAS_V2_ORG/F_SUBVENTIONS_COUT_REALISATION_MAX_ORG)","v":0},{"$f":"IF(F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ=0,0,IP_CRAS_V2_SHQ/F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ)","v":0}]
[]
[null,"PRÉCISIONS - Page 3 - Immeubles prévus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proportion des coûts admissibles - Volet 3",{"$f":"IF(F_SUBVENTIONS_COUT_REALISATION_MAX_ORG=0,0,IP_CRAS_V3_ORG/F_SUBVENTIONS_COUT_REALISATION_MAX_ORG)","v":0},{"$f":"IF(F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ=0,0,IP_CRAS_V3_SHQ/F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ)","v":0}]
[]
[null,null,"Immeubles prévus - Sommaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût supp excédant","Min coût suppl","Subv coût supp excédant",null,null,null,null,null,null,null,null,null,null,"Subvention par unité",{"$f":"IF(G_PROGRAMME_LAQ,PARM_SUBVENTION_PAR_UNITE_LAQ,PARM_SUBVENTION_PAR_UNITE_ACL)","v":4000}]
[]
[null,null,null,"SUAL",null,null,null,null,null,null,null,null,null,null,null,null,":","Logement qui bénéficie d'une subvention pour adaptabilité du logement. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SHQ",null,null,"V1 :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V1*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_SHQ","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V1,IP_COUT_SUPP_ADM_EXE_MAX_SHQ_V1)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V1*IP_TAUX_APP","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Taux de subvention applicable",{"$f":"IF(G_PROGRAMME_LAQ,TauxSubventionApplicable(G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,FALSE),1)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V2 :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V2*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_SHQ","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V2,IP_COUT_SUPP_ADM_EXE_MAX_SHQ_V2)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V2*IP_TAUX_APP","v":{"$error":"#DIV/0!"}}]
[null,null,null,"SAD",null,null,null,null,null,null,null,null,null,null,null,null,":","Logement adapté qui bénéficie d'une subvention pour une adaptation de domicile",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V3 Régulier :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V3Reg*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_SHQ","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V3Reg,IP_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Reg)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Reg*IP_TAUX_APP","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Coût supplémentaire maximum admissible",{"$f":"SUM(CU49:CU55)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"spécifique aux besoins particuliers d'une personne.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V3 Urgence :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V3Urg*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_SHQ","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V3Urg,IP_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Urg)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Urg*IF(G_PROGRAMME_LAQ,TauxSubventionApplicable(G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,TRUE),1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total subvention coût supplémentaire admissible excédant le maximum SHQ :",{"$f":"IP_SUBV_COUT_SUPP_ADM_EXE_MAX_SHQ_V1+IP_SUBV_COUT_SUPP_ADM_EXE_MAX_SHQ_V2+IP_SUBV_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Reg+IP_SUBV_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Urg","v":{"$error":"#DIV/0!"}},null,null,null,null,null,null,null,null,null,null,"Coût supplémentaire admissibles exédant le maximum des coûts de réalisation admissible",{"$f":"MIN(MAX(0,F_SUBVENTIONS_COUT_REAL_TOTAL_ORG-F_SUBVENTIONS_COUT_REALISATION_MAX_ORG),IP_COUT_SUPP_MAX_ADM)","v":0},{"$f":"MIN(MAX(0,F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ-F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ),IP_COUT_SUPP_MAX_ADM)","v":0}]
[null,null,null,"Table des loyers médians",null,null,null,null,null,null,null,null,null,null,null,null,":","Liste déroulante permettant l'affichage des indicateurs de loyers médians de base.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_ORG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ils sont établis en fonction de la région administrative et du découpage des municipalités en secteurs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORG",null,null,"V1 :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V1*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_ORG","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V1,IP_COUT_SUPP_ADM_EXE_MAX_ORG_V1)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V1*IP_TAUX_APP","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Il n'existe aucune corrélation entre le bloc « Services offerts » et les colonnes « Loyers médians » du tableau.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V2 :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V2*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_ORG","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V2,IP_COUT_SUPP_ADM_EXE_MAX_ORG_V2)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V2*IP_TAUX_APP","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V3 Régulier :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V3Reg*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_ORG","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V3Reg,IP_COUT_SUPP_ADM_EXE_MAX_ORG_V3Reg)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V3Reg*IP_TAUX_APP","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Superficie (m2)",null,null,null,null,null,null,null,null,null,null,null,null,":","Superficie moyenne, en mètres carrés, des logements types.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V3 Urgence :",{"$f":"IP_RATIO_COUT_SUPP_MAX_ADM_V3Urg*IP_COUT_SUPP_ADM_EXE_MAX_REA_ADM_ORG","v":{"$error":"#DIV/0!"}},{"$f":"MIN(IP_COUT_SUPP_MAX_ADM_V3Urg,IP_COUT_SUPP_ADM_EXE_MAX_ORG_V3Urg)","v":{"$error":"#DIV/0!"}},{"$f":"IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V3Urg*IF(G_PROGRAMME_LAQ,TauxSubventionApplicable(G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,TRUE),1)","v":{"$error":"#DIV/0!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total subvention coût supplémentaire admissible excédant le maximum ORG :",{"$f":"IP_SUBV_COUT_SUPP_ADM_EXE_MAX_ORG_V1+IP_SUBV_COUT_SUPP_ADM_EXE_MAX_ORG_V2+IP_SUBV_COUT_SUPP_ADM_EXE_MAX_ORG_V3Reg+IP_SUBV_COUT_SUPP_ADM_EXE_MAX_ORG_V3Urg","v":{"$error":"#DIV/0!"}}]
[null,null,null,"Taux de taxation / Foncier - Actuel",null,null,null,null,null,null,null,null,null,null,null,null,":","Taux de taxation foncier (municipal et scolaire) le plus élevé enregistré lors"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"de la saisie des fiches « Terrains actuels » et/ou « Bâtiments actuels ».",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux de contribution minimum - Volet 1 - 5",{"$f":"IF(G_PROGRAMME_LAQ,PARM_TAUX_MIN_CM_15,PARM_TAUX_MIN_CM_5)","v":0.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Combinaisons possibles pour les typologies",null,null,null,null,null,null,null,null,null,null,null,"Taux de contribution minimum - Volet 1 - 15",{"$f":"PARM_TAUX_MIN_CM_15","v":0.15}]
[null,null,null,"Taux de taxation / Foncier - Prévu",null,null,null,null,null,null,null,null,null,null,null,null,":","Taux de taxation foncier (municipal et scolaire) applicable au projet en exploitation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I","Régulier","Chambre",{"$f":"UPPER(LEFT(CR100,3)&LEFT(CS100,3)&LEFT(CT100,3))","v":"IRÉGCHA"},null,null,null,null,null,null,null,null,"Taux de contribution minimum - Volet 2",{"$f":"PARM_TAUX_MIN_CM_15","v":0.15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I","Régulier","Studio",{"$f":"UPPER(LEFT(CR101,3)&LEFT(CS101,3)&LEFT(CT101,3))","v":"IRÉGSTU"},null,null,null,null,null,null,null,null,"Taux de contribution minimum - Volet 3",{"$f":"PARM_TAUX_MIN_CM_15","v":0.15}]
[null,null,null,"Taux de taxation / Services - Actuel",null,null,null,null,null,null,null,null,null,null,null,null,":","Somme des montants de taxes de services saisis sur les fiches « Terrains actuels » et « Bâtiments actuels ».",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I","Régulier","1 Chambre à coucher","IRÉG1 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I","Régulier","2 Chambres à coucher","IRÉG2 C",null,null,null,null,null,null,null,null,"Minimum de contribution du milieu - Volet 1 - 5",{"$f":"(IP_COUT_REA_BASE_V1_ORG+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_ORG,F_CALC_SUBV_PETITE_MUN_ORG)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V1,0))*IP_TAUX_MIN_CM_V1_5","v":0},{"$f":"(IP_COUT_REA_BASE_V1_SHQ+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_SHQ,F_CALC_SUBV_PETITE_MUN_SHQ)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V1,0))*IP_TAUX_MIN_CM_V1_5","v":0}]
[null,null,null,"Taux de taxation / Services - Prévu",null,null,null,null,null,null,null,null,null,null,null,null,":","Taxes de services affectées au projet en exploitation.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I","Régulier","3 Chambres à coucher","IRÉG3 C",null,null,null,null,null,null,null,null,"Minimum de contribution du milieu - Volet 1 - 15",{"$f":"(IP_COUT_REA_BASE_V1_ORG+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_ORG,F_CALC_SUBV_PETITE_MUN_ORG)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V1,0))*IP_TAUX_MIN_CM_V1_15","v":0},{"$f":"(IP_COUT_REA_BASE_V1_SHQ+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_SHQ,F_CALC_SUBV_PETITE_MUN_SHQ)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V1,0))*IP_TAUX_MIN_CM_V1_15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I","Régulier","4 Chambres à coucher","IRÉG4 C",null,null,null,null,null,null,null,null,"Minimum de contribution du milieu - Volet 2",{"$f":"(IP_COUT_REA_BASE_V2_ORG+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_ORG,F_CALC_SUBV_PETITE_MUN_ORG)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V2,0))*IP_TAUX_MIN_CM_V2","v":0},{"$f":"(IP_COUT_REA_BASE_V2_SHQ+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_SHQ,F_CALC_SUBV_PETITE_MUN_SHQ)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V2,0))*IP_TAUX_MIN_CM_V2","v":0}]
[null,null,"Typologie et clientèle prévue",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I","Régulier","5 Chambres à coucher","IRÉG5 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"II","Régulier","Chambre","IIRÉGCHA",null,null,null,null,null,null,null,null,"Minimum de contribution du milieu - Volet 3",{"$f":"(IP_COUT_REA_BASE_V3_ORG+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_ORG,F_CALC_SUBV_PETITE_MUN_ORG)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V3Reg+IP_MIN_COUT_SUPP_ADM_EXE_MAX_ORG_V3Urg,0))*IP_TAUX_MIN_CM_V3","v":0},{"$f":"(IP_COUT_REA_BASE_V3_SHQ+IF(AND(G_PROGRAMME_LAQ,OR(F_CALC_SUBV_REG_ELOI_SHQ,F_CALC_SUBV_PETITE_MUN_SHQ)),IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Reg+IP_MIN_COUT_SUPP_ADM_EXE_MAX_SHQ_V3Urg,0))*IP_TAUX_MIN_CM_V3","v":0}]
[null,null,null,"Exemption de taxes",null,null,null,null,null,null,null,null,null,null,null,null,":","Conditions d'éligibilité d'un bâtiment à une exemption de taxes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"II","Régulier","Studio","IIRÉGSTU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - Le bâtiment est la propriété d'un organisme de charité reconnu (enregistré auprès de",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"II","Régulier","1 Chambre à coucher","IIRÉG1 C",null,null,null,null,null,null,null,null,"Contribution minimum requise - 5",{"$f":"IF(G_PROJET_SUBVENTION_PAMH,0,MIN_CM_V1_5_ORG+MIN_CM_V2_ORG+MIN_CM_V3_ORG)","v":0},{"$f":"IF(G_PROJET_SUBVENTION_PAMH,0,MIN_CM_V1_5_SHQ+MIN_CM_V2_SHQ+MIN_CM_V3_SHQ)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Revenu Canada);",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"II","Régulier","2 Chambres à coucher","IIRÉG2 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - La durée de l'exemption ne peut être moindre que 25 ans;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"II","Régulier","3 Chambres à coucher","IIRÉG3 C",null,null,null,null,null,null,null,null,"Contribution minimum requise - 15",{"$f":"IF(G_PROJET_SUBVENTION_PAMH,0,MIN_CM_V1_15_ORG+MIN_CM_V2_ORG+MIN_CM_V3_ORG)","v":0},{"$f":"IF(G_PROJET_SUBVENTION_PAMH,0,MIN_CM_V1_15_SHQ+MIN_CM_V2_SHQ+MIN_CM_V3_SHQ)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - L'exemption de taxes doit recevoir l'aval de la Commission municipale du Québec;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"II","Régulier","4 Chambres à coucher","IIRÉG4 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - Le bâtiment doit entièrement répondre à sa vocation déclarée;",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"II","Régulier","5 Chambres à coucher","IIRÉG5 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - Le bâtiment ne devient admissible qu'une fois occupé.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Régulier","Chambre","IIIRÉGCHA"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Régulier","Studio","IIIRÉGSTU"]
[null,null,null,"Superficie totale du bâtiment",null,null,null,null,null,null,null,null,null,null,null,null,":","Superficie brute totale de tous les planchers incluant les faces externes des murs extérieurs.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Régulier","1 Chambre à coucher","IIIRÉG1 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Régulier","2 Chambres à coucher","IIIRÉG2 C"]
[null,null,null,"Superficie des espaces communs",null,null,null,null,null,null,null,null,null,null,null,null,":","Somme des superficies des espaces communs; ces derniers sont définis comme étant tout espace du",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Régulier","3 Chambres à coucher","IIIRÉG3 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"bâtiment qui ne fait pas partie d'un logement et qui est chauffé (à titre d'exemple : corridors, cages d'escalier,",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Régulier","4 Chambres à coucher","IIIRÉG4 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"salle communautaire, cuisine, vides techniques, etc.)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Régulier","5 Chambres à coucher","IIIRÉG5 C"]
[null,null,null,"Subvention pour adaptabilité",null,null,null,null,null,null,null,null,null,null,null,null,":","Subvention par logement pour des travaux d'adaptation d'ordre général (Maximum de 8 000$/unité).",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Transitoire","Chambre","IIITRACHA"]
[null,null,null,"du logement (SUAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Se référer à l'annexe 19 du guide d'élaboration et de réalisation des projets. (Cochez la case SUAL uniquement)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Transitoire","Studio","IIITRASTU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Transitoire","1 Chambre à coucher","IIITRA1 C"]
[null,null,null,"Subvention pour adaptation de ",null,null,null,null,null,null,null,null,null,null,null,null,":","Subvention par personne pour des travaux d'adaptation répondant aux besoins spécifiques",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Transitoire","2 Chambres à coucher","IIITRA2 C"]
[null,null,null,"domicile (SAD)",null,null,null,null,null,null,null,null,null,null,null,null,null,"d'une personne dont le dossier doit faire l'objet d'une analyse par un ergothérapeute en conformité  ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Transitoire","3 Chambres à coucher","IIITRA3 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"avec l'annexe 19 du guide d'élaboration et de réalisation des projets. ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Transitoire","4 Chambres à coucher","IIITRA4 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(Cochez la case SAD uniquement)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Transitoire","5 Chambres à coucher","IIITRA5 C"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"III","Urgent","Chambre","IIIURGCHA"]
[null,null,null,"Coûts d'adaptation",null,null,null,null,null,null,null,null,null,null,null,null,":","Montant du coût des travaux d'adaptation réalisés à l'intérieur d'un logement; il doit inclure les montants"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"nets des taxes TPS et TVQ qui lui sont rattachés (montants de la TPS et de la TVQ réduits de leurs"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"remboursements respectifs)."]
[]
[null,null,null,"No de dossier SAD",null,null,null,null,null,null,null,null,null,null,null,null,":","Numéro de dossier obligatoire à l'étape de l'Engagement définitif."]
[]
[null,null,null,"Appartement #",null,null,null,null,null,null,null,null,null,null,null,null,":","Numéro du logement qui sera adapté et obligatoire à l'étape de l'Engagement définitif."]
[]
[null,null,null,"Organisme ($)",null,null,null,null,null,null,null,null,null,null,null,null,":","Coûts des travaux (prévus / réels) associés aux travaux d'adaptation (subvention SUAL ou SAD)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Le montant de ces coûts doit inclure le montant net des taxes ((TPS + TVQ) - remboursements respectifs)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"qui leur est associé."]

{"sheet":"Budget de réalisation","index":4,"n_rows":133,"n_cols":105,"rows_kept":133,"cut":false,"hidden":false,"merged":[[116,17,116,63],[118,17,118,63],[121,17,121,63],[122,17,122,63],[128,17,128,63],[130,17,130,63],[132,17,132,63],[31,58,31,62],[31,26,31,28],[31,29,31,31],[31,45,31,47],[31,48,31,50],[31,35,31,38],[34,35,34,38],[43,58,43,62],[36,40,36,43],[57,40,57,43],[55,35,55,38],[66,21,66,24],[76,16,76,19],[97,21,97,24],[94,16,94,19],[88,15,88,19],[92,15,92,19],[54,21,54,24],[55,16,55,19],[56,21,56,24],[67,21,67,24],[55,21,55,24],[36,8,36,9],[63,21,63,24],[42,21,42,24],[48,16,48,19],[50,21,50,24],[44,16,44,19],[62,21,62,24],[59,16,59,19],[58,16,58,19],[58,21,58,24],[56,16,56,19],[50,16,50,19],[49,16,49,19],[51,21,51,24],[49,21,49,24],[51,16,51,19],[23,16,23,19],[22,16,22,19],[28,35,28,38],[35,29,35,31],[36,29,36,31],[36,21,36,24],[28,21,28,24],[29,21,29,24],[30,21,30,24],[36,16,36,19],[23,21,23,24],[22,26,22,28],[22,29,22,31],[34,29,34,31],[31,21,31,24],[35,35,35,38],[34,26,34,28],[23,26,23,28],[23,29,23,31],[22,21,22,24],[22,35,22,38],[7,59,7,63],[9,53,9,62],[19,53,19,57],[19,58,19,62],[18,53,18,62],[11,10,11,62],[11,63,11,64],[14,1,14,64],[18,15,18,24],[9,10,9,13],[18,2,19,13],[19,15,19,19],[19,20,19,24],[18,26,18,31],[19,34,19,38],[18,34,18,43],[16,15,16,19],[18,45,18,50],[19,39,19,43],[19,29,19,31],[19,26,19,28],[9,63,9,64],[7,1,7,48],[16,20,16,24],[22,40,22,43],[22,48,22,50],[23,45,23,47],[27,40,27,43],[27,35,27,38],[34,40,34,43],[23,35,23,38],[30,35,30,38],[28,40,28,43],[23,40,23,43],[22,45,22,47],[30,40,30,43],[29,35,29,38],[48,26,48,28],[44,21,44,24],[45,35,45,38],[48,35,48,38],[36,45,36,47],[29,16,29,19],[27,16,27,19],[27,21,27,24],[35,16,35,19],[41,21,41,24],[37,16,37,19],[30,16,30,19],[34,21,34,24],[37,21,37,24],[34,16,34,19],[35,21,35,24],[41,16,41,19],[31,16,31,19],[28,16,28,19],[43,16,43,19],[42,16,42,19],[45,16,45,19],[45,21,45,24],[52,29,52,31],[31,40,31,43],[62,35,62,38],[56,40,56,43],[57,35,57,38],[59,29,59,31],[55,29,55,31],[62,26,62,28],[16,25,16,38],[56,26,56,28],[54,29,54,31],[55,26,55,28],[48,29,48,31],[51,29,51,31],[50,26,50,28],[49,29,49,31],[56,29,56,31],[54,26,54,28],[57,29,57,31],[53,29,53,31],[52,26,52,28],[49,26,49,28],[53,26,53,28],[58,26,58,28],[57,53,57,57],[55,48,55,50],[55,53,55,57],[55,45,55,47],[53,45,53,47],[59,48,59,50],[54,53,54,57],[56,35,56,38],[53,53,53,57],[53,40,53,43],[55,40,55,43],[59,40,59,43],[59,35,59,38],[58,35,58,38],[58,40,58,43],[53,58,53,62],[54,58,54,62],[52,53,52,57],[44,53,44,57],[51,48,51,50],[50,35,50,38],[45,53,45,57],[53,35,53,38],[52,35,52,38],[50,40,50,43],[48,48,48,50],[50,45,50,47],[51,45,51,47],[51,40,51,43],[52,58,52,62],[54,40,54,43],[52,40,52,43],[54,35,54,38],[53,48,53,50],[54,48,54,50],[54,45,54,47],[52,45,52,47],[51,35,51,38],[2,11,2,54],[3,11,3,54],[5,1,5,64],[4,6,4,15],[48,21,48,24],[48,45,48,47],[48,53,48,57],[80,58,80,62],[36,10,36,11],[41,58,41,62],[44,58,44,62],[42,58,42,62],[51,58,51,62],[49,58,49,62],[49,53,49,57],[42,53,42,57],[43,53,43,57],[43,21,43,24],[48,58,48,62],[50,58,50,62],[45,58,45,62],[50,53,50,57],[55,58,55,62],[56,53,56,57],[63,35,63,38],[68,35,68,38],[69,45,69,47],[66,40,66,43],[69,40,69,43],[70,40,70,43],[79,40,79,43],[67,53,67,57],[79,35,79,38],[67,35,67,38],[68,53,68,57],[76,35,76,38],[68,40,68,43],[66,35,66,38],[69,35,69,38],[76,40,76,43],[63,40,63,43],[69,53,69,57],[80,29,80,31],[92,34,92,38],[96,35,96,38],[83,35,83,38],[101,34,101,38],[91,34,91,43],[84,29,84,31],[94,35,94,38],[95,35,95,38],[83,29,83,31],[97,35,97,38],[97,40,97,43],[92,29,92,31],[96,40,96,43],[94,40,94,43],[80,35,80,38],[106,20,106,24],[95,21,95,24],[105,2,107,13],[106,15,106,19],[106,34,106,38],[106,39,106,43],[95,48,95,50],[94,58,94,62],[95,53,95,57],[101,53,101,57],[97,53,97,57],[96,58,96,62],[97,58,97,62],[96,53,96,57],[95,40,95,43],[94,45,94,47],[94,48,94,50],[101,39,101,43],[95,45,95,47],[106,58,106,62],[94,53,94,57],[101,15,101,19],[101,20,101,24],[95,58,95,62],[98,2,98,13],[96,16,96,19],[96,21,96,24],[83,16,83,19],[95,9,95,10],[94,11,94,12],[94,9,94,10],[95,11,95,12],[92,53,92,57],[84,53,84,57],[91,45,91,50],[91,2,92,13],[88,20,88,24],[88,34,88,38],[92,20,92,24],[92,26,92,28],[94,21,94,24],[83,26,83,28],[97,16,97,19],[91,15,91,24],[95,26,95,28],[94,26,94,28],[95,16,95,19],[94,29,94,31],[79,58,79,62],[76,58,76,62],[75,58,75,62],[70,58,70,62],[92,39,92,43],[80,45,80,47],[88,39,88,43],[80,48,80,50],[92,48,92,50],[70,45,70,47],[83,40,83,43],[76,53,76,57],[79,45,79,47],[75,40,75,43],[74,58,74,62],[92,58,92,62],[79,53,79,57],[79,48,79,50],[75,53,75,57],[88,53,88,57],[69,58,69,62],[73,58,73,62],[74,35,74,38],[74,16,74,19],[70,16,70,19],[52,48,52,50],[75,35,75,38],[80,53,80,57],[74,29,74,31],[76,26,76,28],[73,26,73,28],[57,16,57,19],[54,16,54,19],[53,16,53,19],[57,21,57,24],[52,21,52,24],[53,21,53,24],[57,26,57,28],[52,16,52,19],[62,16,62,19],[59,26,59,28],[67,26,67,28],[63,26,63,28],[70,21,70,24],[66,26,66,28],[73,29,73,31],[66,48,66,50],[68,29,68,31],[69,29,69,31],[68,45,68,47],[70,35,70,38],[69,21,69,24],[69,26,69,28],[68,26,68,28],[68,21,68,24],[73,21,73,24],[67,48,67,50],[67,45,67,47],[67,40,67,43],[62,40,62,43],[59,21,59,24],[62,29,62,31],[67,29,67,31],[63,29,63,31],[66,29,66,31],[83,21,83,24],[76,21,76,24],[84,16,84,19],[79,21,79,24],[84,21,84,24],[66,16,66,19],[63,16,63,19],[67,16,67,19],[69,16,69,19],[68,16,68,19],[80,16,80,19],[80,21,80,24],[75,29,75,31],[76,29,76,31],[75,16,75,19],[79,16,79,19],[74,21,74,24],[79,26,79,28],[79,29,79,31],[56,58,56,62],[56,45,56,47],[74,53,74,57],[70,53,70,57],[73,53,73,57],[57,48,57,50],[63,53,63,57],[59,53,59,57],[66,53,66,57],[62,53,62,57],[66,45,66,47],[59,58,59,62],[67,58,67,62],[66,58,66,62],[63,58,63,62],[62,58,62,62],[57,58,57,62],[70,48,70,50],[59,45,59,47],[57,45,57,47],[69,48,69,50],[68,48,68,50],[68,58,68,62],[125,3,125,14],[110,2,110,64],[70,26,70,28],[74,26,74,28],[95,29,95,31],[70,29,70,31],[84,26,84,28],[73,40,73,43],[91,26,91,31],[92,45,92,47],[83,53,83,57],[80,26,80,28],[80,40,80,43],[74,40,74,43],[73,35,73,38],[75,26,75,28],[75,21,75,24],[73,16,73,19],[84,58,84,62],[83,58,83,62],[106,53,106,57],[88,58,88,62],[91,53,91,62],[101,58,101,62],[17,95,17,97],[49,35,49,38],[23,58,23,62],[22,58,22,62],[27,58,27,62],[29,58,29,62],[22,53,22,57],[23,53,23,57],[30,58,30,62],[36,48,36,50],[37,53,37,57],[36,53,36,57],[23,48,23,50],[27,53,27,57],[29,53,29,57],[35,58,35,62],[30,53,30,57],[34,58,34,62],[34,45,34,47],[34,48,34,50],[36,58,36,62],[37,58,37,62],[19,48,19,50],[19,45,19,47],[58,29,58,31],[58,53,58,57],[58,58,58,62],[28,53,28,57],[51,26,51,28],[35,26,35,28],[35,45,35,47],[35,48,35,50],[35,40,35,43],[50,48,50,50],[49,40,49,43],[41,53,41,57],[35,53,35,57],[48,40,48,43],[36,35,36,38],[45,40,45,43],[51,53,51,57],[29,40,29,43],[34,53,34,57],[31,53,31,57],[28,58,28,62],[56,48,56,50],[50,29,50,31],[36,26,36,28]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"}]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"}]
[null,"Page 4 - BUDGET DE RÉALISATION"]
[]
[null,"PROJET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de la DAF :",{"$f":"G_PROJET_ETAPE_APPROUVE","v":"00:00:00"},{"$f":"G_APPRO_DATE","v":"00:00:00"}]
[]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NO_COMPLET","v":"ACL-00000"},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Étape du projet :",null,null,"Étape du projet :",{"$f":"G_PROJET_ETAPE","v":0},null,null,null,null,null,null,null,null,null,2]
[]
[null,"Nom du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NOM","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1080]
[null,"BUDGET"]
[]
[null,null,"Durée des travaux jusqu'à la D.A.I.",null,null,null,null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,"Mois4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAUX (SHQ)"]
[null,null,"DÉPENSES DE RÉALISATION",null,null,null,null,null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,"Ajustement",null,null,null,null,null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,"Ajustement",null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RES","NRES","COMPTE",null,null,null,null,null,null,"No Compte GL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,"Organisme",null,null,null,null,"SHQ"]
[]
[]
[null,null,"Acquisition (déboursé réel)",null,null,null,null,null,null,null,null,null,null,null,5,null,{"$f":"IA_ACQ_RES_ORG","v":0},null,null,null,null,{"$f":"IA_ACQ_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,6,null,{"$f":"IA_ACQ_NRES_ORG","v":0},null,null,null,null,{"$f":"IA_ACQ_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"BR_ACQUISITION_RES_ORG+BR_ACQUISITION_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ACQUISITION_RES_SHQ+BR_ACQUISITION_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1100","v":1100}]
[null,null,"Droits de mutation",null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IndicateurAjuste(BR_MUTATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_MUTATION_RES_ORG_AJ,0)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_MUTATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_MUTATION_RES_SHQ_AJ,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IndicateurAjuste(BR_MUTATION_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_MUTATION_NRES_ORG_AJ,0)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_MUTATION_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_MUTATION_NRES_SHQ_AJ,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"BR_MUTATION_RES_ORG+BR_MUTATION_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_MUTATION_RES_SHQ+BR_MUTATION_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1110","v":1110}]
[]
[]
[null,null,"Droits et permis"]
[null,null,"Permis de construction",null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"IndicateurAjuste(BR_PERMIS_CONSTR_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_PERMIS_CONSTR_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IndicateurAjuste(BR_PERMIS_CONSTR_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_PERMIS_CONSTR_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"BR_PERMIS_CONSTR_RES_ORG+BR_PERMIS_CONSTR_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_PERMIS_CONSTR_RES_SHQ+BR_PERMIS_CONSTR_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR_PERMIS_CONSTR_RES_SHQ+BR_TAXE_SPECIALE_RES_SHQ+BR_DROIT_COMPENS_RES_SHQ+BR_DROIT_AUTRE_RES_SHQ","v":0},{"$f":"BR_PERMIS_CONSTR_NRES_SHQ+BR_TAXE_SPECIALE_NRES_SHQ+BR_DROIT_COMPENS_NRES_SHQ+BR_DROIT_AUTRE_NRES_SHQ","v":0},1300,null,null,null,null,null,null,{"$f":"1300","v":1300}]
[null,null,"Taxes vertes, taxes spéciales",null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"IndicateurAjuste(BR_TAXE_SPECIALE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TAXE_SPECIALE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"IndicateurAjuste(BR_TAXE_SPECIALE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TAXE_SPECIALE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"BR_TAXE_SPECIALE_RES_ORG+BR_TAXE_SPECIALE_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_TAXE_SPECIALE_RES_SHQ+BR_TAXE_SPECIALE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1300","v":1300}]
[null,null,"Droits compensatoires",null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IndicateurAjuste(BR_DROIT_COMPENS_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_DROIT_COMPENS_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IndicateurAjuste(BR_DROIT_COMPENS_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_DROIT_COMPENS_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"BR_DROIT_COMPENS_RES_ORG+BR_DROIT_COMPENS_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_DROIT_COMPENS_RES_SHQ+BR_DROIT_COMPENS_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1300","v":1300}]
[null,null,"Autres - Droits et permis",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IndicateurAjuste(BR_DROIT_AUTRE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_DROIT_AUTRE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"IndicateurAjuste(BR_DROIT_AUTRE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_DROIT_AUTRE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"BR_DROIT_AUTRE_RES_ORG+BR_DROIT_AUTRE_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_DROIT_AUTRE_RES_SHQ+BR_DROIT_AUTRE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1300","v":1300}]
[null,null,"Frais d'administration - Capital patient",null,null,null,null,null,null,null,null,null,null,null,150,{"$f":"IndicateurAjuste(BR_ADMIN_CAP_PAT_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ADMIN_CAP_PAT_RES_ORG_AJ,F_CAP_PAT_RES_ORG * PARM_CAP_PAT_TAUX_FRAIS_ADMIN_BR)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ADMIN_CAP_PAT_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ADMIN_CAP_PAT_RES_SHQ_AJ,F_CAP_PAT_RES_SHQ * PARM_CAP_PAT_TAUX_FRAIS_ADMIN_BR)","v":0},null,null,null,null,null,null,null,null,null,null,null,151,{"$f":"IndicateurAjuste(BR_ADMIN_CAP_PAT_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ADMIN_CAP_PAT_NRES_ORG_AJ,F_CAP_PAT_NRES_ORG * PARM_CAP_PAT_TAUX_FRAIS_ADMIN_BR)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ADMIN_CAP_PAT_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ADMIN_CAP_PAT_NRES_SHQ_AJ,F_CAP_PAT_NRES_SHQ * PARM_CAP_PAT_TAUX_FRAIS_ADMIN_BR)","v":0},null,null,null,null,null,null,null,null,null,null,null,152,{"$f":"BR_ADMIN_CAP_PAT_RES_ORG+BR_ADMIN_CAP_PAT_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ADMIN_CAP_PAT_RES_SHQ+BR_ADMIN_CAP_PAT_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1305","v":1305}]
[]
[]
[null,null,{"$f":"\"Travaux \"","v":"Travaux "},null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"IndicateurAjuste(BR_TRAVAUX_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TRAVAUX_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"IndicateurAjuste(BR_TRAVAUX_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TRAVAUX_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"BR_TRAVAUX_RES_ORG+BR_TRAVAUX_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_TRAVAUX_RES_SHQ+BR_TRAVAUX_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1120","v":1120}]
[null,null,"Infrastructures",null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"IndicateurAjuste(BR_TRAVAUX_INFRASTRUCTURE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TRAVAUX_INFRASTRUCTURE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"IndicateurAjuste(BR_TRAVAUX_INFRASTRUCTURE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TRAVAUX_INFRASTRUCTURE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"BR_TRAVAUX_INFRASTRUCTURE_RES_ORG+BR_TRAVAUX_INFRASTRUCTURE_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_TRAVAUX_INFRASTRUCTURE_RES_SHQ+BR_TRAVAUX_INFRASTRUCTURE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1140","v":1140}]
[null,null,"Imprévus sur travaux",null,null,null,null,null,{"$f":"IF(ISERROR(BR_TRAVAUX_IMPREVUS_RES_ORG/(BR_TRAVAUX_RES_ORG + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_RES_ORG))),0,BR_TRAVAUX_IMPREVUS_RES_ORG/(BR_TRAVAUX_RES_ORG + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_RES_ORG)))","v":0},null,{"$f":"IF(ISERROR(BR_TRAVAUX_IMPREVUS_RES_SHQ/(BR_TRAVAUX_RES_SHQ + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_RES_SHQ))),0,BR_TRAVAUX_IMPREVUS_RES_SHQ/(BR_TRAVAUX_RES_SHQ + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_RES_SHQ)))","v":0},null,{"$f":"BA36+1","v":29},null,30,{"$f":"IndicateurAjuste(BR_TRAVAUX_IMPREVUS_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_TRAVAUX_IMPREVUS_RES_ORG_AJ,(BR_TRAVAUX_RES_ORG + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_RES_ORG)) * BR_TRAVAUX_IMPREVUS_PCT)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_TRAVAUX_IMPREVUS_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_TRAVAUX_IMPREVUS_RES_SHQ_AJ,(BR_TRAVAUX_RES_SHQ + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_RES_SHQ)) * BR_TRAVAUX_IMPREVUS_PCT)","v":0},null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"IndicateurAjuste(BR_TRAVAUX_IMPREVUS_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_TRAVAUX_IMPREVUS_NRES_ORG_AJ,(BR_TRAVAUX_NRES_ORG + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_NRES_ORG)) * BR_TRAVAUX_IMPREVUS_PCT)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_TRAVAUX_IMPREVUS_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_TRAVAUX_IMPREVUS_NRES_SHQ_AJ,(BR_TRAVAUX_NRES_SHQ + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AS\",0,BR_TRAVAUX_INFRASTRUCTURE_NRES_SHQ)) * BR_TRAVAUX_IMPREVUS_PCT)","v":0},null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"BR_TRAVAUX_IMPREVUS_RES_ORG+BR_TRAVAUX_IMPREVUS_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_TRAVAUX_IMPREVUS_RES_SHQ+BR_TRAVAUX_IMPREVUS_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(PARM_TAUX_IMPREVUS,TypeIntervention(G_PROJET_TYPE_INTERVENTION)+1,0)","v":0.1},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1130","v":1130}]
[null,null,"Adaptation SAD hors contrat (ent. gén.)",null,null,null,null,null,null,null,null,null,null,null,148,{"$f":"IndicateurAjuste(BR_ADAPTATION_SAD_HORS_CONTRAT_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ADAPTATION_SAD_HORS_CONTRAT_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,{"$f":"BR_ADAPTATION_SAD_HORS_CONTRAT_RES_ORG","v":0},null,null,null,null,{"$f":"BR_ADAPTATION_SAD_HORS_CONTRAT_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1290","v":1290}]
[]
[]
[null,null,"Autres immobilisations"]
[null,null,"Salle de lavage (Laveuse, sècheuse, ...)",null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IndicateurAjuste(BR_SALLE_LAVAGE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_SALLE_LAVAGE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"BR_SALLE_LAVAGE_RES_ORG","v":0},null,null,null,null,{"$f":"BR_SALLE_LAVAGE_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR_SALLE_LAVAGE_RES_SHQ+BR_MOBILIER_SALLE_COMMUNE_RES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_RES_SHQ+BR_ELECTROMENAGERS_ADAPTES_RES_SHQ+BR_IMMOBILISATIONS_AUTRES_RES_SHQ","v":0},{"$f":"BR_IMMOBILISATIONS_AUTRES_NRES_SHQ","v":0},1290,null,null,null,null,null,null,{"$f":"1290","v":1290}]
[null,null,"Mobilier salle communautaire et cuisine",null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"IndicateurAjuste(BR_MOBILIER_SALLE_COMMUNE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_MOBILIER_SALLE_COMMUNE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"BR_MOBILIER_SALLE_COMMUNE_RES_ORG","v":0},null,null,null,null,{"$f":"BR_MOBILIER_SALLE_COMMUNE_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1290","v":1290}]
[null,null,"Mobiliers clientèles spéciales (chambres)",null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"IndicateurAjuste(BR_MOBILIER_CLIENT_SPECIALE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_MOBILIER_CLIENT_SPECIALE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"BR_MOBILIER_CLIENT_SPECIALE_RES_ORG","v":0},null,null,null,null,{"$f":"BR_MOBILIER_CLIENT_SPECIALE_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1290","v":1290}]
[null,null,"Équipement pour projets du volet II",null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"IndicateurAjuste(BR_ELECTROMENAGERS_ADAPTES_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ELECTROMENAGERS_ADAPTES_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"BR_ELECTROMENAGERS_ADAPTES_RES_ORG","v":0},null,null,null,null,{"$f":"BR_ELECTROMENAGERS_ADAPTES_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1290","v":1290}]
[null,null,"Autres - Mobilier et équipement",null,null,null,null,null,null,null,null,null,null,null,41,{"$f":"IndicateurAjuste(BR_IMMOBILISATIONS_AUTRES_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_IMMOBILISATIONS_AUTRES_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,42,{"$f":"IndicateurAjuste(BR_IMMOBILISATIONS_AUTRES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_IMMOBILISATIONS_AUTRES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,43,{"$f":"BR_IMMOBILISATIONS_AUTRES_RES_ORG+BR_IMMOBILISATIONS_AUTRES_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_IMMOBILISATIONS_AUTRES_RES_SHQ+BR_IMMOBILISATIONS_AUTRES_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1290","v":1290}]
[]
[null,null,"Honoraires professionnels"]
[null,null,"Arpenteur-géomètre",null,null,null,null,null,null,null,null,null,null,null,44,{"$f":"IndicateurAjuste(BR_ARPENTEUR_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ARPENTEUR_RES_ORG_AJ,CalculerHonorairesArpenteur(G_PROFESSIONNELS_NBRE_CERT_LOC,PARM_COUT_ARPENTEUR_CERT,G_PROFESSIONNELS_TYPOGRAPHIE,G_PROFESSIONNELS_SRV_ARPENTEUR))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ARPENTEUR_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ARPENTEUR_RES_SHQ_AJ,CalculerHonorairesArpenteur(G_PROFESSIONNELS_NBRE_CERT_LOC,PARM_COUT_ARPENTEUR_CERT,G_PROFESSIONNELS_TYPOGRAPHIE,G_PROFESSIONNELS_SRV_ARPENTEUR))","v":0},null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"IndicateurAjuste(BR_ARPENTEUR_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ARPENTEUR_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"BR_ARPENTEUR_RES_ORG+BR_ARPENTEUR_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ARPENTEUR_RES_SHQ+BR_ARPENTEUR_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1160","v":1160}]
[null,null,"Ingénieur - structure / civile",null,null,null,null,null,null,null,null,null,null,null,140,{"$f":"IndicateurAjuste(BR_ING_STRUC_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ING_STRUC_RES_ORG_AJ,CalculerHonorairesIngStru(G_PROJET_TYPE_INTERVENTION, BR_TRAVAUX_RES_ORG, BR_TRAVAUX_IMPREVUS_RES_ORG, IP_NBRE_UNITES, G_PROFESSIONNELS_SRV_ING_STRU))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ING_STRUC_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ING_STRUC_RES_SHQ_AJ,CalculerHonorairesIngStru(G_PROJET_TYPE_INTERVENTION, BR_TRAVAUX_RES_SHQ, BR_TRAVAUX_IMPREVUS_RES_SHQ, IP_NBRE_UNITES, G_PROFESSIONNELS_SRV_ING_STRU))","v":0},null,null,null,null,null,null,null,null,null,null,null,141,{"$f":"IndicateurAjuste(BR_ING_STRUC_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ING_STRUC_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,142,{"$f":"BR_ING_STRUC_RES_ORG+BR_ING_STRUC_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ING_STRUC_RES_SHQ+BR_ING_STRUC_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR_ING_STRUC_RES_SHQ+BR_ING_MECAL_RES_SHQ","v":0},{"$f":"BR_ING_STRUC_RES_SHQ+BR_ING_MECAL_RES_SHQ","v":0},1200,null,null,null,null,null,null,{"$f":"1200","v":1200}]
[null,null,"Ingénieur - mécanique / électricité",null,null,null,null,null,null,null,null,null,null,null,143,{"$f":"IndicateurAjuste(BR_ING_MECAL_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ING_MECAL_RES_ORG_AJ,CalculerHonorairesIngMeca(G_PROJET_TYPE_INTERVENTION, BR_TRAVAUX_RES_ORG, BR_TRAVAUX_IMPREVUS_RES_ORG, IP_NBRE_UNITES, G_PROFESSIONNELS_SRV_ING_MECA))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ING_MECAL_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ING_MECAL_RES_SHQ_AJ,CalculerHonorairesIngMeca(G_PROJET_TYPE_INTERVENTION, BR_TRAVAUX_RES_SHQ, BR_TRAVAUX_IMPREVUS_RES_SHQ, IP_NBRE_UNITES, G_PROFESSIONNELS_SRV_ING_MECA))","v":0},null,null,null,null,null,null,null,null,null,null,null,144,{"$f":"IndicateurAjuste(BR_ING_MECAL_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ING_MECAL_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,145,{"$f":"BR_ING_MECAL_RES_ORG+BR_ING_MECAL_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ING_MECAL_RES_SHQ+BR_ING_MECAL_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1200","v":1200}]
[null,null,"Architecte",null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"IndicateurAjuste(BR_ARCHITECTE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ARCHITECTE_RES_ORG_AJ,CalculerHonorairesArchitectes(G_PROJET_TYPE_INTERVENTION, BR_TRAVAUX_RES_ORG, BR_TRAVAUX_IMPREVUS_RES_ORG, IP_NBRE_UNITES, G_PROFESSIONNELS_SRV_ARCHITECTE))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ARCHITECTE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ARCHITECTE_RES_SHQ_AJ,CalculerHonorairesArchitectes(G_PROJET_TYPE_INTERVENTION, BR_TRAVAUX_RES_SHQ, BR_TRAVAUX_IMPREVUS_RES_SHQ, IP_NBRE_UNITES, G_PROFESSIONNELS_SRV_ARCHITECTE))","v":0},null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"IndicateurAjuste(BR_ARCHITECTE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ARCHITECTE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,52,{"$f":"BR_ARCHITECTE_RES_ORG+BR_ARCHITECTE_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ARCHITECTE_RES_SHQ+BR_ARCHITECTE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1210","v":1210}]
[null,null,"Évaluateur",null,null,null,null,null,null,null,null,null,null,null,53,{"$f":"IndicateurAjuste(BR_EVALUATEUR_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_EVALUATEUR_RES_ORG_AJ,PARM_FRAIS_EVALUATEUR)","v":500},null,null,null,{"$f":"IndicateurAjuste(BR_EVALUATEUR_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_EVALUATEUR_RES_SHQ_AJ,PARM_FRAIS_EVALUATEUR)","v":500},null,null,null,null,null,null,null,null,null,null,null,54,{"$f":"IndicateurAjuste(BR_EVALUATEUR_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_EVALUATEUR_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,55,{"$f":"BR_EVALUATEUR_RES_ORG+BR_EVALUATEUR_NRES_ORG","v":500},null,null,null,null,{"$f":"BR_EVALUATEUR_RES_SHQ+BR_EVALUATEUR_NRES_SHQ","v":500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1220","v":1220}]
[null,null,"Vérificateur",null,null,null,null,null,null,null,null,null,null,null,56,{"$f":"IndicateurAjuste(BR_VERIFICATEUR_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_VERIFICATEUR_RES_ORG_AJ,PARM_FRAIS_VERIFICATEUR)","v":1200},null,null,null,{"$f":"IndicateurAjuste(BR_VERIFICATEUR_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_VERIFICATEUR_RES_SHQ_AJ,PARM_FRAIS_VERIFICATEUR)","v":1200},null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"IndicateurAjuste(BR_VERIFICATEUR_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_VERIFICATEUR_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,58,{"$f":"BR_VERIFICATEUR_RES_ORG+BR_VERIFICATEUR_NRES_ORG","v":1200},null,null,null,null,{"$f":"BR_VERIFICATEUR_RES_SHQ+BR_VERIFICATEUR_NRES_SHQ","v":1200},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1230","v":1230}]
[null,null,"Analyse environnementale",null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"IndicateurAjuste(BR_ANALYSE_ENVIRONNEMENTALE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ANALYSE_ENVIRONNEMENTALE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,60,{"$f":"IndicateurAjuste(BR_ANALYSE_ENVIRONNEMENTALE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ANALYSE_ENVIRONNEMENTALE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,61,{"$f":"BR_ANALYSE_ENVIRONNEMENTALE_RES_ORG+BR_ANALYSE_ENVIRONNEMENTALE_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ANALYSE_ENVIRONNEMENTALE_RES_SHQ+BR_ANALYSE_ENVIRONNEMENTALE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1170","v":1170}]
[null,null,"Tests de capacité portante",null,null,null,null,null,null,null,null,null,null,null,62,{"$f":"IndicateurAjuste(BR_TEST_CAPACITE_PORTANTE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TEST_CAPACITE_PORTANTE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,63,{"$f":"IndicateurAjuste(BR_TEST_CAPACITE_PORTANTE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TEST_CAPACITE_PORTANTE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,64,{"$f":"BR_TEST_CAPACITE_PORTANTE_RES_ORG+BR_TEST_CAPACITE_PORTANTE_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_TEST_CAPACITE_PORTANTE_RES_SHQ+BR_TEST_CAPACITE_PORTANTE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1180","v":1180}]
[null,null,"Frais juridiques",null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"IndicateurAjuste(BR_FRAIS_JURIDIQUES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_FRAIS_JURIDIQUES_RES_ORG_AJ,PARM_FRAIS_JURIDIQUE_BASE + PARM_FRAIS_JURIDIQUE_LOT * IA_LOT_NBRE)","v":2500},null,null,null,{"$f":"IndicateurAjuste(BR_FRAIS_JURIDIQUES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_FRAIS_JURIDIQUES_RES_SHQ_AJ,PARM_FRAIS_JURIDIQUE_BASE + PARM_FRAIS_JURIDIQUE_LOT * IA_LOT_NBRE)","v":2500},null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"IndicateurAjuste(BR_FRAIS_JURIDIQUES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_FRAIS_JURIDIQUES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"BR_FRAIS_JURIDIQUES_RES_ORG+BR_FRAIS_JURIDIQUES_NRES_ORG","v":2500},null,null,null,null,{"$f":"BR_FRAIS_JURIDIQUES_RES_SHQ+BR_FRAIS_JURIDIQUES_NRES_SHQ","v":2500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1190","v":1190}]
[null,null,{"$f":"\"Honoraires de l'\" & PARM_OSD_ABRG","v":"Honoraires de l'OSD"},null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"IndicateurAjuste(BR_HONORAIRES_DEVELOPPEURS_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_HONORAIRES_DEVELOPPEURS_RES_ORG_AJ,CalculerHonorairesDeveloppeur(BR_TOTAL_POUR_DEVELOPPEURS_RES_ORG, G_ORGANISME_TYPE, PARM_TAUX_CONTRIBUTION_SECTEUR,G_DEVELOPPEUR_TYPE,G_DEVELOPPEUR_TYPE_SERVICE))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_HONORAIRES_DEVELOPPEURS_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_HONORAIRES_DEVELOPPEURS_RES_SHQ_AJ,CalculerHonorairesDeveloppeur(BR_TOTAL_POUR_DEVELOPPEURS_RES_SHQ, G_ORGANISME_TYPE, PARM_TAUX_CONTRIBUTION_SECTEUR,G_DEVELOPPEUR_TYPE,G_DEVELOPPEUR_TYPE_SERVICE))","v":0},null,null,null,null,null,null,null,null,null,null,null,69,{"$f":"IndicateurAjuste(BR_HONORAIRES_DEVELOPPEURS_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_HONORAIRES_DEVELOPPEURS_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,70,{"$f":"BR_HONORAIRES_DEVELOPPEURS_RES_ORG+BR_HONORAIRES_DEVELOPPEURS_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_HONORAIRES_DEVELOPPEURS_RES_SHQ+BR_HONORAIRES_DEVELOPPEURS_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des dépenses impliquées dans le Calcul des honoraires des OSD :",{"$f":"BR_DEPENSES_TOTALES_RES_ORG-(BR_HONORAIRES_DEVELOPPEURS_RES_ORG*((1+PARM_TAUX_TPS+PARM_TAUX_TVQ)))-BR_CONTRIBUTION_SECTEUR_RES_ORG+F_SUBVENTIONS_VALEUR_MARCHANDE_ORG+F_SUBVENTIONS_VALEUR_CORVEE_ORG+F_SUBVENTIONS_EMPHYTEOSE_ORG","v":6881.2538000000004},{"$f":"BR_DEPENSES_TOTALES_RES_SHQ-(BR_HONORAIRES_DEVELOPPEURS_RES_SHQ*((1+PARM_TAUX_TPS+PARM_TAUX_TVQ)))-BR_CONTRIBUTION_SECTEUR_RES_SHQ+F_SUBVENTIONS_VALEUR_MARCHANDE_SHQ+F_SUBVENTIONS_VALEUR_CORVEE_SHQ+F_SUBVENTIONS_EMPHYTEOSE_SHQ","v":6881.2538000000004},{"$f":"BR_DEPENSES_TOTALES_NRES_ORG-(BR_HONORAIRES_DEVELOPPEURS_NRES_ORG*((1+PARM_TAUX_TPS+PARM_TAUX_TVQ)))-BR_CONTRIBUTION_SECTEUR_NRES_ORG+F_SUBVENTIONS_VALEUR_MARCHANDE_ORG+F_SUBVENTIONS_VALEUR_CORVEE_ORG+F_SUBVENTIONS_EMPHYTEOSE_ORG","v":0},{"$f":"BR_DEPENSES_TOTALES_NRES_SHQ-(BR_HONORAIRES_DEVELOPPEURS_NRES_SHQ*((1+PARM_TAUX_TPS+PARM_TAUX_TVQ)))-BR_CONTRIBUTION_SECTEUR_NRES_SHQ+F_SUBVENTIONS_VALEUR_MARCHANDE_SHQ+F_SUBVENTIONS_VALEUR_CORVEE_SHQ+F_SUBVENTIONS_EMPHYTEOSE_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1240","v":1240}]
[null,null,"Organisme sans expérience",null,null,null,null,null,null,null,null,null,null,null,151,{"$f":"IndicateurAjuste(BR_ORGAN_SANS_EXPER_GESTI_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ORGAN_SANS_EXPER_GESTI_RES_ORG_AJ,IF(G_ORGAN_SANS_EXPER_GESTI=TRUE,0.25 * (BE_DEPENSES_TOTALES_RES_ORG - BE_REVENUS_TOTAUX_RES_ORG),0))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ORGAN_SANS_EXPER_GESTI_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ORGAN_SANS_EXPER_GESTI_RES_SHQ_AJ,IF(G_ORGAN_SANS_EXPER_GESTI=TRUE,0.25 * (BE_DEPENSES_TOTALES_RES_SHQ - BE_REVENUS_TOTAUX_RES_SHQ),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,{"$f":"BR_ORGAN_SANS_EXPER_GESTI_RES_ORG+BR_ORGAN_SANS_EXPER_GESTI_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ORGAN_SANS_EXPER_GESTI_RES_SHQ+BR_ORGAN_SANS_EXPER_GESTI_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1241]
[null,null,"Frais professionnels divers",null,null,null,null,null,null,null,null,null,null,null,71,{"$f":"IndicateurAjuste(BR_FRAIS_PROFESSIONNELS_DIVERS_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_FRAIS_PROFESSIONNELS_DIVERS_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,72,{"$f":"IndicateurAjuste(BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,73,{"$f":"BR_FRAIS_PROFESSIONNELS_DIVERS_RES_ORG+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_FRAIS_PROFESSIONNELS_DIVERS_RES_SHQ+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1250","v":1250}]
[]
[]
[null,null,"Organisation",null,null,null,null,null,null,null,null,null,null,null,74,{"$f":"IndicateurAjuste(BR_ORGANISATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ORGANISATION_RES_ORG_AJ,MIN(PARM_ORGANISATION_MAX,PARM_ORGANISATION_MIN+PARM_ORGANISATION_UNITE * IP_NBRE_UNITES))","v":1500},null,null,null,{"$f":"IndicateurAjuste(BR_ORGANISATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ORGANISATION_RES_SHQ_AJ,MIN(PARM_ORGANISATION_MAX,PARM_ORGANISATION_MIN+PARM_ORGANISATION_UNITE * IP_NBRE_UNITES))","v":1500},null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"IndicateurAjuste(BR_ORGANISATION_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ORGANISATION_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,76,{"$f":"BR_ORGANISATION_RES_ORG+BR_ORGANISATION_NRES_ORG","v":1500},null,null,null,null,{"$f":"BR_ORGANISATION_RES_SHQ+BR_ORGANISATION_NRES_SHQ","v":1500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1260","v":1260}]
[null,null,"Déménagement - entreposage",null,null,null,null,null,null,null,null,null,null,null,77,{"$f":"IndicateurAjuste(BR_RELOCALISATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_RELOCALISATION_RES_ORG_AJ,CalculerFraisRelocalisation(IA_MNG_CH,IA_MNG_ST,IA_MNG_1C,IA_MNG_2C,IA_MNG_3C,IA_MNG_4C,IA_MNG_5C))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_RELOCALISATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_RELOCALISATION_RES_SHQ_AJ,CalculerFraisRelocalisation(IA_MNG_CH,IA_MNG_ST,IA_MNG_1C,IA_MNG_2C,IA_MNG_3C,IA_MNG_4C,IA_MNG_5C))","v":0},null,null,null,null,null,null,null,null,null,null,null,78,{"$f":"IndicateurAjuste(BR_RELOCALISATION_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_RELOCALISATION_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,79,{"$f":"BR_RELOCALISATION_RES_ORG+BR_RELOCALISATION_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_RELOCALISATION_RES_SHQ+BR_RELOCALISATION_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1270","v":1270}]
[]
[]
[null,null,"Taxes jusqu'à la DAI",null,null,null,null,null,null,null,null,null,null,null,80,{"$f":"IndicateurAjuste(BR_TAXES_AVANT_DAI_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_TAXES_AVANT_DAI_RES_ORG_AJ,(BR_TAXES_ANNUELLES_ORG + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"CN\",BR_SURTAXE_ANNUELLE_ORG,0)) * BR_DUREE_ORG / 12)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_TAXES_AVANT_DAI_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_TAXES_AVANT_DAI_RES_SHQ_AJ,(BR_TAXES_ANNUELLES_SHQ + IF(LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"CN\",BR_SURTAXE_ANNUELLE_SHQ,0)) * BR_DUREE_SHQ / 12)","v":0},null,null,null,null,null,null,null,null,null,null,null,81,{"$f":"IndicateurAjuste(BR_TAXES_AVANT_DAI_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_TAXES_AVANT_DAI_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,82,{"$f":"BR_TAXES_AVANT_DAI_RES_ORG+BR_TAXES_AVANT_DAI_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_TAXES_AVANT_DAI_RES_SHQ+BR_TAXES_AVANT_DAI_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taxes annuelles :",0,0,0,0,null,0,0,0,0,"Acquisitation taxable TPS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1310","v":1310}]
[null,null,"Assurances jusqu'à la DAI",null,null,null,null,null,null,null,null,null,null,null,83,{"$f":"IndicateurAjuste(BR_ASSURANCES_AVANT_DAI_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_ASSURANCES_AVANT_DAI_RES_ORG_AJ,CalculerAssurancesAvDAI(G_PROJET_TERRITOIRE_FEDERATION,G_ORGANISME_TYPE,IP_VALEUR_REMPL_1+IP_VALEUR_REMPL_2,IP_VALEUR_REMPL_3,IP_NBRE_UNITES_I+IP_NBRE_UNITES_II,IP_NBRE_UNITES_III,BR_DUREE_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_ASSURANCES_AVANT_DAI_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_ASSURANCES_AVANT_DAI_RES_SHQ_AJ,CalculerAssurancesAvDAI(G_PROJET_TERRITOIRE_FEDERATION,G_ORGANISME_TYPE,IP_VALEUR_REMPL_1+IP_VALEUR_REMPL_2,IP_VALEUR_REMPL_3,IP_NBRE_UNITES_I+IP_NBRE_UNITES_II,IP_NBRE_UNITES_III,BR_DUREE_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,84,{"$f":"IndicateurAjuste(BR_ASSURANCES_AVANT_DAI_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_ASSURANCES_AVANT_DAI_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,85,{"$f":"BR_ASSURANCES_AVANT_DAI_RES_ORG+BR_ASSURANCES_AVANT_DAI_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_ASSURANCES_AVANT_DAI_RES_SHQ+BR_ASSURANCES_AVANT_DAI_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,"Acquisitation taxable TVQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1320","v":1320}]
[null,null,"Autres dépenses avant la DAI",null,null,null,null,null,null,null,null,null,null,null,86,{"$f":"IndicateurAjuste(BR_AUTRES_AVANT_DAI_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_AUTRES_AVANT_DAI_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,87,{"$f":"IndicateurAjuste(BR_AUTRES_AVANT_DAI_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_AUTRES_AVANT_DAI_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,88,{"$f":"BR_AUTRES_AVANT_DAI_RES_ORG+BR_AUTRES_AVANT_DAI_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_AUTRES_AVANT_DAI_RES_SHQ+BR_AUTRES_AVANT_DAI_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1330","v":1330}]
[null,null,"TPS",null,null,null,null,null,null,null,null,null,null,null,89,{"$f":"IndicateurAjuste(BR_TPS_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_TPS_RES_ORG_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_RES_ORG,IF(ISERR(BR_TOTAL_POUR_TAXES_RES_ORG),0,BR_TOTAL_POUR_TAXES_RES_ORG)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_RES_ORG),0,BR_IMPREVUS_FRAIS_VARIABLES_RES_ORG),PARM_TAUX_TPS, BR_ACQUISITION_TAX_TPS_RES_ORG))","v":299.25},null,null,null,{"$f":"IndicateurAjuste(BR_TPS_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_TPS_RES_SHQ_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_RES_SHQ,IF(ISERR(BR_TOTAL_POUR_TAXES_RES_SHQ),0,BR_TOTAL_POUR_TAXES_RES_SHQ)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_RES_SHQ),0,BR_IMPREVUS_FRAIS_VARIABLES_RES_SHQ),PARM_TAUX_TPS, BR_ACQUISITION_TAX_TPS_RES_SHQ))","v":299.25},null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"IndicateurAjuste(BR_TPS_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_TPS_NRES_ORG_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_NRES_ORG,IF(ISERR(BR_TOTAL_POUR_TAXES_NRES_ORG),0,BR_TOTAL_POUR_TAXES_NRES_ORG)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_NRES_ORG),0,BR_IMPREVUS_FRAIS_VARIABLES_NRES_ORG),PARM_TAUX_TPS, BR_ACQUISITION_TAX_TPS_NRES_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_TPS_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_TPS_NRES_SHQ_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_NRES_SHQ,IF(ISERR(BR_TOTAL_POUR_TAXES_NRES_SHQ),0,BR_TOTAL_POUR_TAXES_NRES_SHQ)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_NRES_SHQ),0,BR_IMPREVUS_FRAIS_VARIABLES_NRES_SHQ),PARM_TAUX_TPS, BR_ACQUISITION_TAX_TPS_NRES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,91,{"$f":"BR_TPS_RES_ORG+BR_TPS_NRES_ORG","v":299.25},null,null,null,null,{"$f":"BR_TPS_RES_SHQ+BR_TPS_NRES_SHQ","v":299.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des dépenses taxables (Sans les IFV) : ",{"$f":"BR_TRAVAUX_RES_ORG+BR_TRAVAUX_INFRASTRUCTURE_RES_ORG+BR_TRAVAUX_IMPREVUS_RES_ORG+BR_ADAPTATION_SAD_HORS_CONTRAT_RES_ORG+BR_SALLE_LAVAGE_RES_ORG+BR_MOBILIER_SALLE_COMMUNE_RES_ORG+BR_MOBILIER_CLIENT_SPECIALE_RES_ORG+BR_ELECTROMENAGERS_ADAPTES_RES_ORG+BR_IMMOBILISATIONS_AUTRES_RES_ORG+BR_ARPENTEUR_RES_ORG+BR_ING_STRUC_RES_ORG+BR_ING_MECAL_RES_ORG+BR_ARCHITECTE_RES_ORG+BR_EVALUATEUR_RES_ORG+BR_VERIFICATEUR_RES_ORG+BR_ANALYSE_ENVIRONNEMENTALE_RES_ORG+BR_TEST_CAPACITE_PORTANTE_RES_ORG+BR_FRAIS_JURIDIQUES_RES_ORG+BR_HONORAIRES_DEVELOPPEURS_RES_ORG+BR_FRAIS_PROFESSIONNELS_DIVERS_RES_ORG+BR_ORGANISATION_RES_ORG+BR_RELOCALISATION_RES_ORG+BR_AUTRES_AVANT_DAI_RES_ORG","v":5700},{"$f":"BR_TRAVAUX_RES_SHQ+BR_TRAVAUX_INFRASTRUCTURE_RES_SHQ+BR_TRAVAUX_IMPREVUS_RES_SHQ+BR_ADAPTATION_SAD_HORS_CONTRAT_RES_SHQ+BR_SALLE_LAVAGE_RES_SHQ+BR_MOBILIER_SALLE_COMMUNE_RES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_RES_SHQ+BR_ELECTROMENAGERS_ADAPTES_RES_SHQ+BR_IMMOBILISATIONS_AUTRES_RES_SHQ+BR_ARPENTEUR_RES_SHQ+BR_ING_STRUC_RES_SHQ+BR_ING_MECAL_RES_SHQ+BR_ARCHITECTE_RES_SHQ+BR_EVALUATEUR_RES_SHQ+BR_VERIFICATEUR_RES_SHQ+BR_ANALYSE_ENVIRONNEMENTALE_RES_SHQ+BR_TEST_CAPACITE_PORTANTE_RES_SHQ+BR_FRAIS_JURIDIQUES_RES_SHQ+BR_HONORAIRES_DEVELOPPEURS_RES_SHQ+BR_FRAIS_PROFESSIONNELS_DIVERS_RES_SHQ+BR_ORGANISATION_RES_SHQ+BR_RELOCALISATION_RES_SHQ+BR_AUTRES_AVANT_DAI_RES_SHQ","v":5700},{"$f":"BR_TRAVAUX_NRES_ORG+BR_TRAVAUX_INFRASTRUCTURE_NRES_ORG+BR_TRAVAUX_IMPREVUS_NRES_ORG+BR_ADAPTATION_SAD_HORS_CONTRAT_NRES_ORG+BR_SALLE_LAVAGE_NRES_ORG+BR_MOBILIER_SALLE_COMMUNE_NRES_ORG+BR_MOBILIER_CLIENT_SPECIALE_NRES_ORG+BR_ELECTROMENAGERS_ADAPTES_NRES_ORG+BR_IMMOBILISATIONS_AUTRES_NRES_ORG+BR_ARPENTEUR_NRES_ORG+BR_ING_STRUC_NRES_ORG+BR_ING_MECAL_NRES_ORG+BR_ARCHITECTE_NRES_ORG+BR_EVALUATEUR_NRES_ORG+BR_VERIFICATEUR_NRES_ORG+BR_ANALYSE_ENVIRONNEMENTALE_NRES_ORG+BR_TEST_CAPACITE_PORTANTE_NRES_ORG+BR_FRAIS_JURIDIQUES_NRES_ORG+BR_HONORAIRES_DEVELOPPEURS_NRES_ORG+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_ORG+BR_ORGANISATION_NRES_ORG+BR_RELOCALISATION_NRES_ORG+BR_AUTRES_AVANT_DAI_NRES_ORG","v":0},{"$f":"BR_TRAVAUX_NRES_SHQ+BR_TRAVAUX_INFRASTRUCTURE_NRES_SHQ+BR_TRAVAUX_IMPREVUS_NRES_SHQ+BR_ADAPTATION_SAD_HORS_CONTRAT_NRES_SHQ+BR_SALLE_LAVAGE_NRES_SHQ+BR_MOBILIER_SALLE_COMMUNE_NRES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_NRES_SHQ+BR_ELECTROMENAGERS_ADAPTES_NRES_SHQ+BR_IMMOBILISATIONS_AUTRES_NRES_SHQ+BR_ARPENTEUR_NRES_SHQ+BR_ING_STRUC_NRES_SHQ+BR_ING_MECAL_NRES_SHQ+BR_ARCHITECTE_NRES_SHQ+BR_EVALUATEUR_NRES_SHQ+BR_VERIFICATEUR_NRES_SHQ+BR_ANALYSE_ENVIRONNEMENTALE_NRES_SHQ+BR_TEST_CAPACITE_PORTANTE_NRES_SHQ+BR_FRAIS_JURIDIQUES_NRES_SHQ+BR_HONORAIRES_DEVELOPPEURS_NRES_SHQ+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_SHQ+BR_ORGANISATION_NRES_SHQ+BR_RELOCALISATION_NRES_SHQ+BR_AUTRES_AVANT_DAI_NRES_SHQ","v":0},null,0,0,0,0,"Montant taxes TPS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1340","v":1340}]
[null,null,"TVQ",null,null,null,null,null,null,null,null,null,null,null,92,{"$f":"IndicateurAjuste(BR_TVQ_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_TVQ_RES_ORG_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_RES_ORG,IF(ISERR(BR_TOTAL_POUR_TAXES_RES_ORG),0,BR_TOTAL_POUR_TAXES_RES_ORG)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_RES_ORG),0,BR_IMPREVUS_FRAIS_VARIABLES_RES_ORG),PARM_TAUX_TVQ, BR_ACQUISITION_TAX_TVQ_RES_ORG))","v":597.00379999999996},null,null,null,{"$f":"IndicateurAjuste(BR_TVQ_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_TVQ_RES_SHQ_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_RES_SHQ,IF(ISERR(BR_TOTAL_POUR_TAXES_RES_SHQ),0,BR_TOTAL_POUR_TAXES_RES_SHQ)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_RES_SHQ),0,BR_IMPREVUS_FRAIS_VARIABLES_RES_SHQ),PARM_TAUX_TVQ, BR_ACQUISITION_TAX_TVQ_RES_SHQ))","v":597.00379999999996},null,null,null,null,null,null,null,null,null,null,null,93,{"$f":"IndicateurAjuste(BR_TVQ_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_TVQ_NRES_ORG_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_NRES_ORG,IF(ISERR(BR_TOTAL_POUR_TAXES_NRES_ORG),0,BR_TOTAL_POUR_TAXES_NRES_ORG)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_NRES_ORG),0,BR_IMPREVUS_FRAIS_VARIABLES_NRES_ORG),PARM_TAUX_TVQ, BR_ACQUISITION_TAX_TVQ_NRES_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_TVQ_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_TVQ_NRES_SHQ_AJ,CalculerTaxes(G_PROJET_TYPE_INTERVENTION,IP_VALEUR_AP_TRAVAUX_NRES_SHQ,IF(ISERR(BR_TOTAL_POUR_TAXES_NRES_SHQ),0,BR_TOTAL_POUR_TAXES_NRES_SHQ)+IF(ISERR(BR_IMPREVUS_FRAIS_VARIABLES_NRES_SHQ),0,BR_IMPREVUS_FRAIS_VARIABLES_NRES_SHQ),PARM_TAUX_TVQ, BR_ACQUISITION_TAX_TVQ_NRES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,94,{"$f":"BR_TVQ_RES_ORG+BR_TVQ_NRES_ORG","v":597.00379999999996},null,null,null,null,{"$f":"BR_TVQ_RES_SHQ+BR_TVQ_NRES_SHQ","v":597.00379999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BR_ACQUISITION_RES_ORG-BR_ACQUISITION_NON_TAX_RES_ORG+BR_TRAVAUX_RES_ORG+BR_TRAVAUX_INFRASTRUCTURE_RES_ORG+BR_TRAVAUX_IMPREVUS_RES_ORG+BR_SALLE_LAVAGE_RES_ORG+BR_MOBILIER_SALLE_COMMUNE_RES_ORG+BR_MOBILIER_CLIENT_SPECIALE_RES_ORG+BR_ELECTROMENAGERS_ADAPTES_RES_ORG+BR_IMMOBILISATIONS_AUTRES_RES_ORG+BR_ARPENTEUR_RES_ORG+BR_ING_STRUC_RES_ORG+BR_ING_MECAL_RES_ORG+BR_ARCHITECTE_RES_ORG+BR_EVALUATEUR_RES_ORG+BR_VERIFICATEUR_RES_ORG+BR_ANALYSE_ENVIRONNEMENTALE_RES_ORG+BR_TEST_CAPACITE_PORTANTE_RES_ORG+BR_FRAIS_JURIDIQUES_RES_ORG+BR_HONORAIRES_DEVELOPPEURS_RES_ORG+BR_FRAIS_PROFESSIONNELS_DIVERS_RES_ORG+BR_ORGANISATION_RES_ORG+BR_RELOCALISATION_RES_ORG+BR_AUTRES_AVANT_DAI_RES_ORG","v":5700},{"$f":"BR_ACQUISITION_RES_SHQ-BR_ACQUISITION_NON_TAX_RES_SHQ+BR_TRAVAUX_RES_SHQ+BR_TRAVAUX_INFRASTRUCTURE_RES_SHQ+BR_TRAVAUX_IMPREVUS_RES_SHQ+BR_SALLE_LAVAGE_RES_SHQ+BR_MOBILIER_SALLE_COMMUNE_RES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_RES_SHQ+BR_ELECTROMENAGERS_ADAPTES_RES_SHQ+BR_IMMOBILISATIONS_AUTRES_RES_SHQ+BR_ARPENTEUR_RES_SHQ+BR_ING_STRUC_RES_SHQ+BR_ING_MECAL_RES_SHQ+BR_ARCHITECTE_RES_SHQ+BR_EVALUATEUR_RES_SHQ+BR_VERIFICATEUR_RES_SHQ+BR_ANALYSE_ENVIRONNEMENTALE_RES_SHQ+BR_TEST_CAPACITE_PORTANTE_RES_SHQ+BR_FRAIS_JURIDIQUES_RES_SHQ+BR_HONORAIRES_DEVELOPPEURS_RES_SHQ+BR_FRAIS_PROFESSIONNELS_DIVERS_RES_SHQ+BR_ORGANISATION_RES_SHQ+BR_RELOCALISATION_RES_SHQ+BR_AUTRES_AVANT_DAI_RES_SHQ","v":5700},{"$f":"BR_ACQUISITION_NRES_ORG-BR_ACQUISITION_NON_TAX_NRES_ORG+BR_TRAVAUX_NRES_ORG+BR_TRAVAUX_INFRASTRUCTURE_NRES_ORG+BR_TRAVAUX_IMPREVUS_NRES_ORG+BR_SALLE_LAVAGE_NRES_ORG+BR_MOBILIER_SALLE_COMMUNE_NRES_ORG+BR_MOBILIER_CLIENT_SPECIALE_NRES_ORG+BR_ELECTROMENAGERS_ADAPTES_NRES_ORG+BR_IMMOBILISATIONS_AUTRES_NRES_ORG+BR_ARPENTEUR_NRES_ORG+BR_ING_STRUC_NRES_ORG+BR_ING_MECAL_NRES_ORG+BR_ARCHITECTE_NRES_ORG+BR_EVALUATEUR_NRES_ORG+BR_VERIFICATEUR_NRES_ORG+BR_ANALYSE_ENVIRONNEMENTALE_NRES_ORG+BR_TEST_CAPACITE_PORTANTE_NRES_ORG+BR_FRAIS_JURIDIQUES_NRES_ORG+BR_HONORAIRES_DEVELOPPEURS_NRES_ORG+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_ORG+BR_ORGANISATION_NRES_ORG+BR_RELOCALISATION_NRES_ORG+BR_AUTRES_AVANT_DAI_NRES_ORG","v":0},{"$f":"BR_ACQUISITION_NRES_SHQ-BR_ACQUISITION_NON_TAX_NRES_SHQ+BR_TRAVAUX_NRES_SHQ+BR_TRAVAUX_INFRASTRUCTURE_NRES_SHQ+BR_TRAVAUX_IMPREVUS_NRES_SHQ+BR_SALLE_LAVAGE_NRES_SHQ+BR_MOBILIER_SALLE_COMMUNE_NRES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_NRES_SHQ+BR_ELECTROMENAGERS_ADAPTES_NRES_SHQ+BR_IMMOBILISATIONS_AUTRES_NRES_SHQ+BR_ARPENTEUR_NRES_SHQ+BR_ING_STRUC_NRES_SHQ+BR_ING_MECAL_NRES_SHQ+BR_ARCHITECTE_NRES_SHQ+BR_EVALUATEUR_NRES_SHQ+BR_VERIFICATEUR_NRES_SHQ+BR_ANALYSE_ENVIRONNEMENTALE_NRES_SHQ+BR_TEST_CAPACITE_PORTANTE_NRES_SHQ+BR_FRAIS_JURIDIQUES_NRES_SHQ+BR_HONORAIRES_DEVELOPPEURS_NRES_SHQ+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_SHQ+BR_ORGANISATION_NRES_SHQ+BR_RELOCALISATION_NRES_SHQ+BR_AUTRES_AVANT_DAI_NRES_SHQ","v":0},null,0,0,0,0,"Montant taxes TVQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1350","v":1350}]
[]
[]
[null,null,"Réserve pour taxes",null,null,null,null,null,null,null,null,null,null,null,95,{"$f":"IndicateurAjuste(BR_RESERVE_TAXES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_TAXES_RES_ORG_AJ,CalculerReservePourTaxes(G_ORGANISME_CHARITE,G_ORGANISME_NO_ENREGISTREMENT,G_ORGANISME_REC_EXEMP_TFONC,G_ORGANISME_NO_DOSSIER,IP_TAXE_EXEMP,IA_TAXES_SERVICES_ANNUEL,IP_TAXE_SERVICES_PREVU_ORG,IP_VALEUR_FONC_AP_TRAVAUX_RES_ORG,IP_TAUX_FONCIER_PREVU_ORG,IP_TAUX_SCOLAIRE_PREVU_ORG,C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_ORG,C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_ORG,G_ORGANISME_DATE_ENTREE_VIGUEUR, G_ORGANISME_NO_RESOLUTION))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_TAXES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_TAXES_RES_SHQ_AJ,CalculerReservePourTaxes(G_ORGANISME_CHARITE,G_ORGANISME_NO_ENREGISTREMENT,G_ORGANISME_REC_EXEMP_TFONC,G_ORGANISME_NO_DOSSIER,IP_TAXE_EXEMP,IA_TAXES_SERVICES_ANNUEL,IP_TAXE_SERVICES_PREVU_SHQ,IP_VALEUR_FONC_AP_TRAVAUX_RES_SHQ,IP_TAUX_FONCIER_PREVU_SHQ,IP_TAUX_SCOLAIRE_PREVU_SHQ,C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ,C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_SHQ,G_ORGANISME_DATE_ENTREE_VIGUEUR, G_ORGANISME_NO_RESOLUTION))","v":0},null,null,null,null,null,null,null,null,null,null,null,96,{"$f":"IndicateurAjuste(BR_RESERVE_TAXES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_TAXES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,97,{"$f":"BR_RESERVE_TAXES_RES_ORG+BR_RESERVE_TAXES_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_RESERVE_TAXES_RES_SHQ+BR_RESERVE_TAXES_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1360","v":1360}]
[null,null,"Réserve pour assurances",null,null,null,null,null,null,null,null,null,null,null,98,{"$f":"IndicateurAjuste(BR_RESERVE_ASSURANCES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_ASSURANCES_RES_ORG_AJ,BE_TAXE_ASSURANCE_RES_ORG/2)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_ASSURANCES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_ASSURANCES_RES_SHQ_AJ,BE_TAXE_ASSURANCE_RES_SHQ/2)","v":0},null,null,null,null,null,null,null,null,null,null,null,99,{"$f":"IndicateurAjuste(BR_RESERVE_ASSURANCES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_ASSURANCES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"BR_RESERVE_ASSURANCES_RES_ORG+BR_RESERVE_ASSURANCES_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_RESERVE_ASSURANCES_RES_SHQ+BR_RESERVE_ASSURANCES_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1370","v":1370}]
[null,null,"Réserve pour pertes locatives",null,null,null,null,null,null,null,null,null,null,null,101,{"$f":"IndicateurAjuste(BR_RESERVE_PERTES_LOCATIVES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_PERTES_LOCATIVES_RES_ORG_AJ,CalculerReservePourPertesLocatives(IP_LOYERS_MEDIAN_SS_SERVC_ORG,G_PROJET_MUN_2500))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_PERTES_LOCATIVES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_PERTES_LOCATIVES_RES_SHQ_AJ,CalculerReservePourPertesLocatives(IP_LOYERS_MEDIAN_SS_SERVC_SHQ,G_PROJET_MUN_2500))","v":0},null,null,null,null,null,null,null,null,null,null,null,102,{"$f":"IndicateurAjuste(BR_RESERVE_PERTES_LOCATIVES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_PERTES_LOCATIVES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,103,{"$f":"BR_RESERVE_PERTES_LOCATIVES_RES_ORG+BR_RESERVE_PERTES_LOCATIVES_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_RESERVE_PERTES_LOCATIVES_RES_SHQ+BR_RESERVE_PERTES_LOCATIVES_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1380","v":1380}]
[null,null,"Réserve capitalisée de gestion",null,null,null,null,null,null,null,null,null,null,null,104,{"$f":"IndicateurAjuste(BR_RESERVE_GESTION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_GESTION_RES_ORG_AJ,IF(F_HYPOTHEQUE_TERME_ORG<PARM_RESERVE_GESTION_TERME_MAX,F_HYPOTHEQUE_PRET_RES_ORG * PARM_RESERVE_GESTION_TAUX,0))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_GESTION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_RESERVE_GESTION_RES_SHQ_AJ,IF(F_HYPOTHEQUE_TERME_SHQ<PARM_RESERVE_GESTION_TERME_MAX,F_HYPOTHEQUE_PRET_RES_SHQ * PARM_RESERVE_GESTION_TAUX,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,105,{"$f":"IndicateurAjuste(BR_RESERVE_GESTION_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_RESERVE_GESTION_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,106,{"$f":"BR_RESERVE_GESTION_RES_ORG+BR_RESERVE_GESTION_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_RESERVE_GESTION_RES_SHQ+BR_RESERVE_GESTION_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1390","v":1390}]
[]
[]
[null,null,"Financement intérimaire",null,null,null,null,null,null,null,null,null,null,null,107,{"$f":"IndicateurAjuste(BR_FINANCEMENT_INTERIMAIRE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_RES_ORG_AJ,F_FINANCEMENT_INTERIMAIRE_RES_ORG)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_FINANCEMENT_INTERIMAIRE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_RES_SHQ_AJ,F_FINANCEMENT_INTERIMAIRE_RES_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,108,{"$f":"IndicateurAjuste(BR_FINANCEMENT_INTERIMAIRE_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_NRES_ORG_AJ,F_FINANCEMENT_INTERIMAIRE_NRES_ORG)","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_FINANCEMENT_INTERIMAIRE_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_NRES_SHQ_AJ,F_FINANCEMENT_INTERIMAIRE_NRES_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,109,{"$f":"BR_FINANCEMENT_INTERIMAIRE_RES_ORG+BR_FINANCEMENT_INTERIMAIRE_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_FINANCEMENT_INTERIMAIRE_RES_SHQ+BR_FINANCEMENT_INTERIMAIRE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1150","v":1150}]
[null,null,"Intérêts marge de crédit après DAI",null,null,null,null,null,null,null,null,null,null,null,110,{"$f":"IndicateurAjuste(BR_INTERET_REMB_TAXES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_INTERET_REMB_TAXES_RES_ORG_AJ,CalculerInteretsRembTPSTVQ(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,G_ORGANISME_FOURNITURE_SOI,G_ORGANISME_INSCRIT,BR_REMBOURSEMENT_TPS_RES_ORG,BR_REMBOURSEMENT_TVQ_RES_ORG,F_COUT_TAUX_RES_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_INTERET_REMB_TAXES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_INTERET_REMB_TAXES_RES_SHQ_AJ,CalculerInteretsRembTPSTVQ(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,G_ORGANISME_FOURNITURE_SOI,G_ORGANISME_INSCRIT,BR_REMBOURSEMENT_TPS_RES_SHQ,BR_REMBOURSEMENT_TVQ_RES_SHQ,F_COUT_TAUX_RES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,111,{"$f":"IndicateurAjuste(BR_INTERET_REMB_TAXES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_INTERET_REMB_TAXES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,112,{"$f":"BR_INTERET_REMB_TAXES_RES_ORG+BR_INTERET_REMB_TAXES_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_INTERET_REMB_TAXES_RES_SHQ+BR_INTERET_REMB_TAXES_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1400","v":1400}]
[]
[]
[null,null,{"$f":"\"Imprévus sur frais variables (\" & PARM_IFV_TAUX * 100 & \"%)\"","v":"Imprévus sur frais variables (5%)"},null,null,null,null,null,null,null,null,null,null,null,113,{"$f":"IndicateurAjuste(BR_IMPREVUS_FRAIS_VARIABLES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_IMPREVUS_FRAIS_VARIABLES_RES_ORG_AJ,BR_TOTAL_POUR_IFV_RES_ORG * PARM_IFV_TAUX)","v":285},null,null,null,{"$f":"IndicateurAjuste(BR_IMPREVUS_FRAIS_VARIABLES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_IMPREVUS_FRAIS_VARIABLES_RES_SHQ_AJ,BR_TOTAL_POUR_IFV_RES_SHQ * PARM_IFV_TAUX)","v":285},null,null,null,null,null,null,null,null,null,null,null,114,{"$f":"IndicateurAjuste(BR_IMPREVUS_FRAIS_VARIABLES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_IMPREVUS_FRAIS_VARIABLES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,115,{"$f":"BR_IMPREVUS_FRAIS_VARIABLES_RES_ORG+BR_IMPREVUS_FRAIS_VARIABLES_NRES_ORG","v":285},null,null,null,null,{"$f":"BR_IMPREVUS_FRAIS_VARIABLES_RES_SHQ+BR_IMPREVUS_FRAIS_VARIABLES_NRES_SHQ","v":285},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des dépenses impliquées dans le calcul des IFV :",{"$f":"BR_PERMIS_CONSTR_RES_ORG+BR_TAXE_SPECIALE_RES_ORG+BR_DROIT_COMPENS_RES_ORG+BR_DROIT_AUTRE_RES_ORG+BR_SALLE_LAVAGE_RES_ORG+BR_MOBILIER_SALLE_COMMUNE_RES_ORG+BR_MOBILIER_CLIENT_SPECIALE_RES_ORG+BR_ELECTROMENAGERS_ADAPTES_RES_ORG+BR_IMMOBILISATIONS_AUTRES_RES_ORG+BR_ARPENTEUR_RES_ORG+BR_ING_STRUC_RES_ORG+BR_ING_MECAL_RES_ORG+BR_ARCHITECTE_RES_ORG+BR_EVALUATEUR_RES_ORG+BR_VERIFICATEUR_RES_ORG+BR_ANALYSE_ENVIRONNEMENTALE_RES_ORG+BR_TEST_CAPACITE_PORTANTE_RES_ORG+BR_FRAIS_JURIDIQUES_RES_ORG+BR_HONORAIRES_DEVELOPPEURS_RES_ORG+BR_FRAIS_PROFESSIONNELS_DIVERS_RES_ORG+BR_ORGANISATION_RES_ORG+BR_RELOCALISATION_RES_ORG+BR_TAXES_AVANT_DAI_RES_ORG+BR_ASSURANCES_AVANT_DAI_RES_ORG+BR_AUTRES_AVANT_DAI_RES_ORG","v":5700},{"$f":"BR_PERMIS_CONSTR_RES_SHQ+BR_TAXE_SPECIALE_RES_SHQ+BR_DROIT_COMPENS_RES_SHQ+BR_DROIT_AUTRE_RES_SHQ+BR_SALLE_LAVAGE_RES_SHQ+BR_MOBILIER_SALLE_COMMUNE_RES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_RES_SHQ+BR_ELECTROMENAGERS_ADAPTES_RES_SHQ+BR_IMMOBILISATIONS_AUTRES_RES_SHQ+BR_ARPENTEUR_RES_SHQ+BR_ING_STRUC_RES_SHQ+BR_ING_MECAL_RES_SHQ+BR_ARCHITECTE_RES_SHQ+BR_EVALUATEUR_RES_SHQ+BR_VERIFICATEUR_RES_SHQ+BR_ANALYSE_ENVIRONNEMENTALE_RES_SHQ+BR_TEST_CAPACITE_PORTANTE_RES_SHQ+BR_FRAIS_JURIDIQUES_RES_SHQ+BR_HONORAIRES_DEVELOPPEURS_RES_SHQ+BR_FRAIS_PROFESSIONNELS_DIVERS_RES_SHQ+BR_ORGANISATION_RES_SHQ+BR_RELOCALISATION_RES_SHQ+BR_TAXES_AVANT_DAI_RES_SHQ+BR_ASSURANCES_AVANT_DAI_RES_SHQ+BR_AUTRES_AVANT_DAI_RES_SHQ","v":5700},{"$f":"BR_PERMIS_CONSTR_NRES_ORG+BR_TAXE_SPECIALE_NRES_ORG+BR_DROIT_COMPENS_NRES_ORG+BR_DROIT_AUTRE_NRES_ORG+BR_SALLE_LAVAGE_NRES_ORG+BR_MOBILIER_SALLE_COMMUNE_NRES_ORG+BR_MOBILIER_CLIENT_SPECIALE_NRES_ORG+BR_ELECTROMENAGERS_ADAPTES_NRES_ORG+BR_IMMOBILISATIONS_AUTRES_NRES_ORG+BR_ARPENTEUR_NRES_ORG+BR_ING_STRUC_NRES_ORG+BR_ING_MECAL_NRES_ORG+BR_ARCHITECTE_NRES_ORG+BR_EVALUATEUR_NRES_ORG+BR_VERIFICATEUR_NRES_ORG+BR_ANALYSE_ENVIRONNEMENTALE_NRES_ORG+BR_TEST_CAPACITE_PORTANTE_NRES_ORG+BR_FRAIS_JURIDIQUES_NRES_ORG+BR_HONORAIRES_DEVELOPPEURS_NRES_ORG+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_ORG+BR_ORGANISATION_NRES_ORG+BR_RELOCALISATION_NRES_ORG+BR_TAXES_AVANT_DAI_NRES_ORG+BR_ASSURANCES_AVANT_DAI_NRES_ORG+BR_AUTRES_AVANT_DAI_NRES_ORG","v":0},{"$f":"BR_PERMIS_CONSTR_NRES_SHQ+BR_TAXE_SPECIALE_NRES_SHQ+BR_DROIT_COMPENS_NRES_SHQ+BR_DROIT_AUTRE_NRES_SHQ+BR_SALLE_LAVAGE_NRES_SHQ+BR_MOBILIER_SALLE_COMMUNE_NRES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_NRES_SHQ+BR_ELECTROMENAGERS_ADAPTES_NRES_SHQ+BR_IMMOBILISATIONS_AUTRES_NRES_SHQ+BR_ARPENTEUR_NRES_SHQ+BR_ING_STRUC_NRES_SHQ+BR_ING_MECAL_NRES_SHQ+BR_ARCHITECTE_NRES_SHQ+BR_EVALUATEUR_NRES_SHQ+BR_VERIFICATEUR_NRES_SHQ+BR_ANALYSE_ENVIRONNEMENTALE_NRES_SHQ+BR_TEST_CAPACITE_PORTANTE_NRES_SHQ+BR_FRAIS_JURIDIQUES_NRES_SHQ+BR_HONORAIRES_DEVELOPPEURS_NRES_SHQ+BR_FRAIS_PROFESSIONNELS_DIVERS_NRES_SHQ+BR_ORGANISATION_NRES_SHQ+BR_RELOCALISATION_NRES_SHQ+BR_TAXES_AVANT_DAI_NRES_SHQ+BR_ASSURANCES_AVANT_DAI_NRES_SHQ+BR_AUTRES_AVANT_DAI_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1410","v":1410}]
[null,null,{"$f":"\"Contribution au secteur (\" & PARM_TAUX_CONTRIBUTION_SECTEUR * 100 & \"%)\"","v":"Contribution au secteur (1%)"},null,null,null,null,null,null,null,null,null,null,null,116,{"$f":"IndicateurAjuste(BR_CONTRIBUTION_SECTEUR_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_CONTRIBUTION_SECTEUR_RES_ORG_AJ,ROUND(IF(G_PROGRAMME_LAQ,0,PARM_TAUX_CONTRIBUTION_SECTEUR*IF(ISERR(BR_TOTAL_POUR_CONTRIBUTION_SECTEUR_RES_ORG),0,BR_TOTAL_POUR_CONTRIBUTION_SECTEUR_RES_ORG+F_SUBVENTIONS_VALEUR_MARCHANDE_ORG+F_SUBVENTIONS_VALEUR_CORVEE_ORG+F_SUBVENTIONS_EMPHYTEOSE_ORG)),0))","v":69},null,null,null,{"$f":"IndicateurAjuste(BR_CONTRIBUTION_SECTEUR_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_CONTRIBUTION_SECTEUR_RES_SHQ_AJ,ROUND(IF(G_PROGRAMME_LAQ,0,PARM_TAUX_CONTRIBUTION_SECTEUR*IF(ISERR(BR_TOTAL_POUR_CONTRIBUTION_SECTEUR_RES_SHQ),0,BR_TOTAL_POUR_CONTRIBUTION_SECTEUR_RES_SHQ+F_SUBVENTIONS_VALEUR_MARCHANDE_SHQ+F_SUBVENTIONS_VALEUR_CORVEE_SHQ+F_SUBVENTIONS_EMPHYTEOSE_SHQ)),0))","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,{"$f":"BR_CONTRIBUTION_SECTEUR_RES_ORG","v":69},null,null,null,null,{"$f":"BR_CONTRIBUTION_SECTEUR_RES_SHQ","v":69},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total des dépenses impliquées dans le calcul de la contribution au secteur :",{"$f":"SUM(Q23:Q84)","v":6881.2538000000004},{"$f":"SUM(V23:V84)","v":6881.2538000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1280","v":1280}]
[]
[]
[]
[null,null,"Dépenses totales",null,null,null,null,null,null,null,null,null,null,null,118,{"$f":"SUM(Q23:Q85)","v":6950.2538000000004},null,null,null,null,{"$f":"SUM(V23:V85)","v":6950.2538000000004},null,null,null,null,null,null,null,null,null,null,null,null,119,{"$f":"SUM(AJ23:AJ85)","v":0},null,null,null,null,{"$f":"SUM(AO23:AO85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"BR_DEPENSES_TOTALES_RES_ORG+BR_DEPENSES_TOTALES_NRES_ORG","v":6950.2538000000004},null,null,null,null,{"$f":"BR_DEPENSES_TOTALES_RES_SHQ+BR_DEPENSES_TOTALES_NRES_SHQ","v":6950.2538000000004}]
[]
[]
[null,null,"REVENUS DE RÉALISATION",null,null,null,null,null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,"Ajustement",null,null,null,null,null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,"Ajustement",null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,"Organisme",null,null,null,null,"SHQ"]
[]
[null,null,"Remboursement sur TPS ",null,null,null,null,null,null,{"$f":"IF(BR_TPS_RES_ORG>0,BR_REMBOURSEMENT_TPS_RES_ORG/BR_TPS_RES_ORG,0)","v":0},null,{"$f":"IF(BR_TPS_RES_SHQ>0,BR_REMBOURSEMENT_TPS_RES_SHQ/BR_TPS_RES_SHQ,0)","v":0},null,null,121,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TPS_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TPS_RES_ORG_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TPS_RES_ORG * G_ORGANISME_TPS_RES,0))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TPS_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TPS_RES_SHQ_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TPS_RES_SHQ * G_ORGANISME_TPS_RES,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TPS_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TPS_NRES_ORG_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TPS_NRES_ORG * G_ORGANISME_TPS_NRES,0))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TPS_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TPS_NRES_SHQ_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TPS_NRES_SHQ * G_ORGANISME_TPS_NRES,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,123,{"$f":"BR_REMBOURSEMENT_TPS_RES_ORG+BR_REMBOURSEMENT_TPS_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_REMBOURSEMENT_TPS_RES_SHQ+BR_REMBOURSEMENT_TPS_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2100","v":2100}]
[null,null,"Remboursement sur TVQ",null,null,null,null,null,null,{"$f":"IF(BR_TVQ_RES_ORG>0,BR_REMBOURSEMENT_TVQ_RES_ORG/BR_TVQ_RES_ORG,0)","v":0},null,{"$f":"IF(BR_TVQ_RES_SHQ>0,BR_REMBOURSEMENT_TVQ_RES_SHQ/BR_TVQ_RES_SHQ,0)","v":0},null,null,124,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TVQ_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TVQ_RES_ORG_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TVQ_RES_ORG * G_ORGANISME_TVQ_RES,0))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TVQ_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TVQ_RES_SHQ_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TVQ_RES_SHQ * G_ORGANISME_TVQ_RES,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TVQ_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TVQ_NRES_ORG_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TVQ_NRES_ORG * G_ORGANISME_TVQ_NRES,0))","v":0},null,null,null,{"$f":"IndicateurAjuste(BR_REMBOURSEMENT_TVQ_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BR_REMBOURSEMENT_TVQ_NRES_SHQ_AJ,IF(G_ORGANISME_ADMISSIBLE_REMBOURSEMENT,BR_TVQ_NRES_SHQ * G_ORGANISME_TVQ_NRES,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,126,{"$f":"BR_REMBOURSEMENT_TVQ_RES_ORG+BR_REMBOURSEMENT_TVQ_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_REMBOURSEMENT_TVQ_RES_SHQ+BR_REMBOURSEMENT_TVQ_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2110","v":2110}]
[null,null,"Revenus de loyer avant DAI",null,null,null,null,null,null,null,null,null,null,null,127,{"$f":"IndicateurAjuste(BR_REVENU_LOYER_AVANT_DAI_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_REVENU_LOYER_AVANT_DAI_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,128,{"$f":"IndicateurAjuste(BR_REVENU_LOYER_AVANT_DAI_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_REVENU_LOYER_AVANT_DAI_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,129,{"$f":"BR_REVENU_LOYER_AVANT_DAI_RES_ORG+BR_REVENU_LOYER_AVANT_DAI_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_REVENU_LOYER_AVANT_DAI_RES_SHQ+BR_REVENU_LOYER_AVANT_DAI_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2120","v":2120}]
[null,null,"Autres revenus avant DAI (précisez)",null,null,null,null,null,null,null,null,null,null,null,130,{"$f":"IndicateurAjuste(BR_REVENU_AUTRE_AVANT_DAI_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_REVENU_AUTRE_AVANT_DAI_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,131,{"$f":"IndicateurAjuste(BR_REVENU_AUTRE_AVANT_DAI_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BR_REVENU_AUTRE_AVANT_DAI_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,132,{"$f":"BR_REVENU_AUTRE_AVANT_DAI_RES_ORG+BR_REVENU_AUTRE_AVANT_DAI_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_REVENU_AUTRE_AVANT_DAI_RES_SHQ+BR_REVENU_AUTRE_AVANT_DAI_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"2130","v":2130}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,133]
[]
[]
[null,null,"Revenus totaux",null,null,null,null,null,null,null,null,null,null,null,134,{"$f":"SUM(Q95:Q98)","v":0},null,null,null,null,{"$f":"SUM(V95:V98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,135,{"$f":"SUM(AJ95:AJ98)","v":0},null,null,null,null,{"$f":"SUM(AO95:AO98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,136,{"$f":"BR_REVENUS_TOTAUX_RES_ORG+BR_REVENUS_TOTAUX_NRES_ORG","v":0},null,null,null,null,{"$f":"BR_REVENUS_TOTAUX_RES_SHQ+BR_REVENUS_TOTAUX_NRES_SHQ","v":0}]
[]
[]
[]
[null,null,"COÛTS DE RÉALISATION"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,{"$f":"IF(ISERR(BR_DEPENSES_TOTALES_RES_ORG-BR_REVENUS_TOTAUX_RES_ORG),0,ROUND(BR_DEPENSES_TOTALES_RES_ORG-BR_REVENUS_TOTAUX_RES_ORG,0))","v":6950},null,null,null,null,{"$f":"IF(ISERR(BR_DEPENSES_TOTALES_RES_SHQ-BR_REVENUS_TOTAUX_RES_SHQ),0,ROUND(BR_DEPENSES_TOTALES_RES_SHQ-BR_REVENUS_TOTAUX_RES_SHQ,0))","v":6950},null,null,null,null,null,null,null,null,null,null,null,null,138,{"$f":"IF(ISERR(BR_DEPENSES_TOTALES_NRES_ORG-BR_REVENUS_TOTAUX_NRES_ORG),0,ROUND(BR_DEPENSES_TOTALES_NRES_ORG-BR_REVENUS_TOTAUX_NRES_ORG,0))","v":0},null,null,null,null,{"$f":"IF(ISERR(BR_DEPENSES_TOTALES_NRES_SHQ-BR_REVENUS_TOTAUX_NRES_SHQ),0,ROUND(BR_DEPENSES_TOTALES_NRES_SHQ-BR_REVENUS_TOTAUX_NRES_SHQ,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,139,{"$f":"BR_COUT_REALISATION_RES_ORG+BR_COUT_REALISATION_NRES_ORG","v":6950},null,null,null,null,{"$f":"BR_COUT_REALISATION_RES_SHQ+BR_COUT_REALISATION_NRES_SHQ","v":6950}]
[]
[]
[]
[null,null,"PRÉCISIONS - Page 4 - Budget de réalisation"]
[]
[null,null,null,"Durée des travaux jusqu'à la DAI",null,null,null,null,null,null,null,null,null,null,null,null,":","Nombre de mois entre la date d'acquisition du terrain ou de l'immeuble et la date d'ajustement des intérêts."]
[]
[null,null,null,"Mois d'ajustement",null,null,null,null,null,null,null,null,null,null,null,null,":","Champ réservé à la SHQ ou à la ville mandataire."]
[]
[null,null,null,"Taxes vertes, taxes spéciales",null,null,null,null,null,null,null,null,null,null,null,null,":","Toute taxe inhérente à la réalisation du projet en vertu d'un programme municipal (Exemple : Taxes pour les espaces verts)."]
[]
[null,null,null,"Droits compensatoires",null,null,null,null,null,null,null,null,null,null,null,null,":","Droits exigibles par une municipalité en regard à une dérogation à l'un de ses règlements (Exemple : nombre d'espaces de stationnement exigibles en fonction du nombre d'unités de logements)."]
[]
[null,null,null,"Adaptation SAD hors contrat",null,null,null,null,null,null,null,null,null,null,null,null,":","Le coût des adaptations réalisées hors contrat de l'entrepreneur général doit être inscrit à ce poste."]
[null,null,null,"(ent. gén.)",null,null,null,null,null,null,null,null,null,null,null,null,null,"D'autre part, le coût des adaptations réalisées à l'intérieur du contrat de l'entrepreneur général doit être inclus au poste budgétaire « Travaux » - (champ no. 23)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"La somme de tous les coûts d'adaptation, au et hors contrat de l'entrepreneur général, doit correspondre à la somme des coûts d'adaptation saisis sur les fiches"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"« Typologie et clientèle prévue » complétées pour les logements adaptés."]
[]
[null,null,null,{"$f":"\"Honoraires de l'\" & PARM_OSD_ABRG","v":"Honoraires de l'OSD"},null,null,null,null,null,null,null,null,null,null,null,null,":",{"$f":"\"Honoraires de l'\" &  PARM_OSD & \", le cas échéant.\"","v":"Honoraires de l'Organisme de soutien au développement, le cas échéant."}]
[]
[null,null,null,"Déménagement - entreposage",null,null,null,null,null,null,null,null,null,null,null,null,":","Dépenses relatives aux dépenses des ménages qui habitent un bâtiment et qui doivent être relogés temporairement."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elles couvrent le déménagement aller-retour, l'entreposage et le débranchement et rebranchement des services (téléphone, électricité, câble, etc.)"]
[]
[null,null,null,"Remboursement sur TPS",null,null,null,null,null,null,null,null,null,null,null,null,":","Estimation du montant de TPS qui sera remboursé à l'organisme en fonction de son statut et des taux inscrits à l'onglet « Général ». "]
[]
[null,null,null,"Remboursement sur TVQ",null,null,null,null,null,null,null,null,null,null,null,null,":","Estimation du montant de TVQ qui sera remboursé à l'organisme en fonction de son statut et des taux inscrits à l'onglet « Général ». "]

{"sheet":"Contributions","index":5,"n_rows":143,"n_cols":118,"rows_kept":143,"cut":false,"hidden":false,"merged":[[54,40,54,42],[58,22,58,23],[59,13,59,15],[54,36,54,38],[57,13,57,15],[55,22,55,23],[58,43,58,44],[55,20,55,21],[57,43,57,44],[58,13,58,15],[58,17,58,19],[57,17,57,19],[55,17,55,19],[58,38,58,41],[20,104,20,105],[34,104,34,105],[27,2,27,3],[30,2,30,3],[27,4,27,24],[109,2,109,47],[77,12,77,15],[83,39,83,42],[77,35,77,38],[83,35,83,38],[77,39,77,42],[79,16,79,19],[81,20,81,21],[81,22,81,23],[79,12,79,15],[90,23,90,27],[90,28,90,32],[77,16,77,19],[85,39,85,42],[85,35,85,38],[59,49,59,53],[60,13,60,15],[58,49,58,53],[57,38,57,41],[49,2,49,11],[49,17,49,19],[50,7,50,10],[48,2,48,11],[50,2,50,6],[49,25,49,34],[52,2,52,6],[20,114,20,115],[20,110,20,111],[20,112,20,113],[34,102,34,103],[34,112,34,113],[49,102,49,103],[49,112,49,113],[34,106,34,107],[34,108,34,109],[20,106,20,107],[49,106,49,107],[49,108,49,109],[49,110,49,111],[20,108,20,109],[49,104,49,105],[20,102,20,103],[34,110,34,111],[53,20,53,21],[54,17,54,19],[53,13,53,15],[53,17,53,19],[50,13,50,15],[50,30,50,33],[52,30,52,33],[50,17,50,19],[53,25,53,29],[53,30,53,33],[52,13,52,15],[54,25,54,33],[42,43,42,44],[39,43,39,44],[30,25,30,34],[29,4,29,24],[34,25,34,34],[34,2,34,3],[37,2,37,3],[48,25,48,34],[45,25,45,34],[43,2,43,3],[30,4,30,24],[34,4,34,24],[35,2,35,3],[31,25,31,34],[38,2,38,3],[36,2,36,3],[41,35,41,38],[42,35,42,38],[39,2,39,3],[40,2,40,3],[41,39,41,42],[42,39,42,42],[48,39,48,42],[49,40,49,42],[50,36,50,38],[53,36,53,38],[50,40,50,42],[36,45,36,46],[53,22,53,23],[51,36,51,38],[53,40,53,42],[48,16,48,19],[48,20,48,23],[52,17,52,19],[37,35,37,38],[37,31,37,34],[41,43,41,44],[41,45,41,46],[42,45,42,46],[43,43,43,44],[43,45,43,46],[38,35,38,38],[38,39,38,42],[45,35,45,38],[51,25,51,29],[52,25,52,29],[50,25,50,29],[7,43,7,47],[11,10,11,45],[23,36,23,38],[25,36,25,38],[21,2,21,3],[21,4,21,24],[25,2,25,3],[23,4,23,24],[22,2,22,3],[24,4,24,24],[9,10,9,13],[9,38,9,45],[26,4,26,24],[20,39,20,42],[17,1,17,47],[20,4,20,24],[20,2,20,3],[26,2,26,3],[19,2,19,46],[20,35,20,38],[24,2,24,3],[23,2,23,3],[22,4,22,24],[24,40,24,42],[25,40,25,42],[24,36,24,38],[21,40,21,42],[26,40,26,42],[27,36,27,38],[26,36,26,38],[49,13,49,15],[61,13,61,15],[28,4,28,24],[33,2,33,34],[28,2,28,3],[29,2,29,3],[41,2,41,3],[58,2,58,10],[55,2,55,10],[44,2,44,3],[59,2,59,7],[48,12,48,15],[47,2,47,23],[61,38,61,41],[51,30,51,33],[58,20,58,21],[59,17,59,19],[51,17,51,19],[61,17,61,19],[60,17,60,19],[42,2,42,3],[61,2,61,10],[81,13,81,15],[81,17,81,19],[62,12,62,15],[60,2,60,7],[76,12,76,15],[76,16,76,19],[63,12,63,15],[69,1,69,47],[73,41,73,44],[73,36,73,39],[76,35,76,38],[61,43,61,44],[37,45,37,46],[38,43,38,44],[38,45,38,46],[37,43,37,44],[35,43,35,44],[36,43,36,44],[39,35,39,38],[40,35,40,38],[36,39,36,42],[36,35,36,38],[37,39,37,42],[39,45,39,46],[40,45,40,46],[35,35,35,38],[40,43,40,44],[2,11,2,42],[3,11,3,42],[34,35,34,38],[34,39,34,42],[33,35,33,42],[22,40,22,42],[40,39,40,42],[39,39,39,42],[27,40,27,42],[30,36,30,38],[29,40,29,42],[28,40,28,42],[25,4,25,24],[23,40,23,42],[31,39,31,42],[28,36,28,38],[30,40,30,42],[29,36,29,38],[21,36,21,38],[20,25,20,34],[22,36,22,38],[4,6,4,13],[5,1,5,47],[7,1,7,31],[104,23,104,27],[104,28,104,32],[95,23,95,27],[95,28,95,32],[100,23,100,27],[100,28,100,32],[103,2,103,46],[96,23,96,27],[96,28,96,32],[49,36,49,38],[47,25,47,46],[43,35,43,38],[43,39,43,42],[44,39,44,42],[93,36,93,39],[93,41,93,44],[56,17,56,19],[76,39,76,42],[71,2,71,46],[54,2,54,10],[54,13,54,15],[53,7,53,10],[56,13,56,15],[56,2,56,7],[62,16,62,19],[62,2,62,11],[52,7,52,10],[51,13,51,15],[51,2,51,6],[57,2,57,7],[53,2,53,6],[55,13,55,15],[51,7,51,10],[20,116,20,117],[34,114,34,115],[49,114,49,115],[56,35,56,38],[56,39,56,42],[55,40,55,42],[55,36,55,38],[53,43,53,44],[53,45,53,46],[52,36,52,38],[34,43,34,44],[34,45,34,46],[35,45,35,46],[45,44,45,46],[44,35,44,38],[52,40,52,42],[45,39,45,42],[48,35,48,38],[44,45,44,46],[44,43,44,44],[51,40,51,42],[35,39,35,42],[31,35,31,38],[33,43,33,46]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C_PR_DESCRIPTIONS",null,"C_PU_DESCRIPTIONS",null,"C_PU_ORGANISMES"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Monétaire",null,"Monétaire - subvention",null,"Autre"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Équité / Don - Immeuble",null,"Équité / Don - Immeuble",null,"Agence de la santé et des services sociaux"]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Équité / Don - Bâtiment",null,"Équité / Don - Bâtiment",null,"Centre local de développement"]
[null,"Page 5 - CONTRIBUTIONS - AIDES COMPLÉMENTAIRES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Équité / Don - Terrain",null,"Équité / Don - Terrain",null,"Centre local de services communautaires"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Équité / Emphytéose",null,"Équité / Emphytéose",null,"Centre régional de développement"]
[null,"PROJET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de la DAF :",{"$f":"G_PROJET_ETAPE_APPROUVE","v":"00:00:00"},{"$f":"G_APPRO_DATE","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Corvée",null,"Autres formes",null,"Comité d'expansion économique"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Autres formes",null,null,null,"Commission scolaire"]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NO_COMPLET","v":"ACL-00000"},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Étape du projet :",null,null,null,null,null,{"$f":"G_PROJET_ETAPE","v":0},null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Communauté métropolitaine"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution additionnelle Ville de Montréal"]
[null,"Nom du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NOM","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Députés"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HQ - AEEQ - FEE - Novoclimat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Infrastructures - Québec"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ministère de la Santé et des Services sociaux"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ministère des Affaires municipales et des Régions"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ministère du Développement économique, de l'Innovation et de l'Exportation"]
[null,"CONTRIBUTIONS DU MILIEU",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipalité régionale de comté"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ressources humaines et développement social Canada (IPAC)"]
[null,null,"Secteur Privé",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SCHL - programmes exclusifs"]
[null,null,"No",null,"Nom du donateur4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description de la contribution5",null,null,null,null,null,null,null,null,null,"Organisme6",null,null,null,"SHQ7",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Secrétariat aux affaires autochtones",null,null,null,null,{"$f":"CP3","v":"Monétaire"},null,{"$f":"CP4","v":"Équité / Don - Immeuble"},null,{"$f":"CP5","v":"Équité / Don - Bâtiment"},null,{"$f":"CP6","v":"Équité / Don - Terrain"},null,{"$f":"CP7","v":"Équité / Emphytéose"},null,{"$f":"CP8","v":"Corvée"},null,"Honoraires",null,{"$f":"CP9","v":"Autres formes"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_01_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_01_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Service Canada (IPLI)",null,null,null,1,{"$f":"IF(LEFT(C_PR_DESCRIPTION_01,LEN(CY$21))=CY$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_01,LEN(CY$21))=CY$21,C_PR_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DA$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DA$21,C_PR_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DC$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DC$21,C_PR_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DE$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DE$21,C_PR_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DG$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DG$21,C_PR_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DI$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DI$21,C_PR_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DK$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DK$21,C_PR_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DM$21,C_PR_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_01=DM$21,C_PR_MONTANT_01_SHQ,0)","v":0}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_02_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_02_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Société d'aide au développement de la collectivité",null,null,null,2,{"$f":"IF(LEFT(C_PR_DESCRIPTION_02,LEN(CY$21))=CY$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_02,LEN(CY$21))=CY$21,C_PR_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DA$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DA$21,C_PR_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DC$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DC$21,C_PR_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DE$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DE$21,C_PR_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DG$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DG$21,C_PR_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DI$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DI$21,C_PR_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DK$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DK$21,C_PR_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DM$21,C_PR_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_02=DM$21,C_PR_MONTANT_02_SHQ,0)","v":0}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_03_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_03_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"IF(LEFT(C_PR_DESCRIPTION_03,LEN(CY$21))=CY$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_03,LEN(CY$21))=CY$21,C_PR_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DA$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DA$21,C_PR_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DC$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DC$21,C_PR_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DE$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DE$21,C_PR_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DG$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DG$21,C_PR_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DI$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DI$21,C_PR_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DK$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DK$21,C_PR_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DM$21,C_PR_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_03=DM$21,C_PR_MONTANT_03_SHQ,0)","v":0}]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_04_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_04_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IF(LEFT(C_PR_DESCRIPTION_04,LEN(CY$21))=CY$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_04,LEN(CY$21))=CY$21,C_PR_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DA$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DA$21,C_PR_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DC$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DC$21,C_PR_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DE$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DE$21,C_PR_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DG$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DG$21,C_PR_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DI$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DI$21,C_PR_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DK$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DK$21,C_PR_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DM$21,C_PR_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_04=DM$21,C_PR_MONTANT_04_SHQ,0)","v":0}]
[null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_05_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_05_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IF(LEFT(C_PR_DESCRIPTION_05,LEN(CY$21))=CY$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_05,LEN(CY$21))=CY$21,C_PR_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DA$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DA$21,C_PR_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DC$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DC$21,C_PR_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DE$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DE$21,C_PR_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DG$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DG$21,C_PR_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DI$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DI$21,C_PR_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DK$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DK$21,C_PR_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DM$21,C_PR_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_05=DM$21,C_PR_MONTANT_05_SHQ,0)","v":0}]
[null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_06_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_06_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"IF(LEFT(C_PR_DESCRIPTION_06,LEN(CY$21))=CY$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_06,LEN(CY$21))=CY$21,C_PR_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DA$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DA$21,C_PR_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DC$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DC$21,C_PR_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DE$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DE$21,C_PR_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DG$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DG$21,C_PR_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DI$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DI$21,C_PR_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DK$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DK$21,C_PR_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DM$21,C_PR_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_06=DM$21,C_PR_MONTANT_06_SHQ,0)","v":0}]
[null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_07_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_07_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IF(LEFT(C_PR_DESCRIPTION_07,LEN(CY$21))=CY$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_07,LEN(CY$21))=CY$21,C_PR_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DA$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DA$21,C_PR_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DC$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DC$21,C_PR_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DE$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DE$21,C_PR_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DG$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DG$21,C_PR_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DI$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DI$21,C_PR_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DK$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DK$21,C_PR_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DM$21,C_PR_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_07=DM$21,C_PR_MONTANT_07_SHQ,0)","v":0}]
[null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_08_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_08_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IF(LEFT(C_PR_DESCRIPTION_08,LEN(CY$21))=CY$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_08,LEN(CY$21))=CY$21,C_PR_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DA$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DA$21,C_PR_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DC$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DC$21,C_PR_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DE$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DE$21,C_PR_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DG$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DG$21,C_PR_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DI$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DI$21,C_PR_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DK$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DK$21,C_PR_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DM$21,C_PR_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_08=DM$21,C_PR_MONTANT_08_SHQ,0)","v":0}]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_09_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_09_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"IF(LEFT(C_PR_DESCRIPTION_09,LEN(CY$21))=CY$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_09,LEN(CY$21))=CY$21,C_PR_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DA$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DA$21,C_PR_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DC$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DC$21,C_PR_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DE$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DE$21,C_PR_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DG$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DG$21,C_PR_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DI$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DI$21,C_PR_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DK$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DK$21,C_PR_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DM$21,C_PR_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_09=DM$21,C_PR_MONTANT_09_SHQ,0)","v":0}]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_10_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_PR_MONTANT_10_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IF(LEFT(C_PR_DESCRIPTION_10,LEN(CY$21))=CY$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(LEFT(C_PR_DESCRIPTION_10,LEN(CY$21))=CY$21,C_PR_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DA$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DA$21,C_PR_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DC$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DC$21,C_PR_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DE$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DE$21,C_PR_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DG$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DG$21,C_PR_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DI$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DI$21,C_PR_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DK$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DK$21,C_PR_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DM$21,C_PR_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PR_DESCRIPTION_10=DM$21,C_PR_MONTANT_10_SHQ,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total privé",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK22:AK31)","v":0},null,null,null,{"$f":"SUM(AO22:AO31)","v":0},null,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total :",{"$f":"SUM(CY22:CY31)","v":0},{"$f":"SUM(CZ22:CZ31)","v":0},{"$f":"SUM(DA22:DA31)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DK22:DK31)","v":0},{"$f":"SUM(DL22:DL31)","v":0},{"$f":"SUM(DM22:DM31)","v":0},{"$f":"SUM(DN22:DN31)","v":0}]
[]
[null,null,"Secteur Public",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Phase Réalisation",null,null,null,null,null,null,null,"Phase Exploitation - Services"]
[null,null,"No",null,"Nom du donateur9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Description de la contribution10",null,null,null,null,null,null,null,null,null,"Organisme12",null,null,null,"SHQ",null,null,null,"Organisme13",null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indic. Modif.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CR3","v":"Monétaire - subvention"},null,{"$f":"CR4","v":"Équité / Don - Immeuble"},null,{"$f":"CR5","v":"Équité / Don - Bâtiment"},null,{"$f":"CR6","v":"Équité / Don - Terrain"},null,"Corvée",null,{"$f":"CR7","v":"Équité / Emphytéose"},null,{"$f":"CR8","v":"Autres formes"}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD36=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_01=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_01,\"\"))","v":""},{"$f":"IF(CA36<>\"\",IF(ISNA(VLOOKUP(CA36,C_PU_ORGANISMES,1,FALSE)),\"O\",\"N\"),\"N\")","v":"N"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_01_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_01_SHQ","v":0},null,1,{"$f":"IF(C_PU_DESCRIPTION_01=CY$35,C_PU_MONTANT_REAL_01_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=CY$35,C_PU_MONTANT_REAL_01_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DA$35,C_PU_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DA$35,C_PU_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DC$35,C_PU_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DC$35,C_PU_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DE$35,C_PU_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DE$35,C_PU_MONTANT_01_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_01=DI$35,C_PU_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DI$35,C_PU_MONTANT_01_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DK$35,C_PU_MONTANT_01_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_01=DK$35,C_PU_MONTANT_01_SHQ,0)","v":0}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD37=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_02=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_02,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_02_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_02_SHQ","v":0},null,2,{"$f":"IF(C_PU_DESCRIPTION_02=CY$35,C_PU_MONTANT_REAL_02_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=CY$35,C_PU_MONTANT_REAL_02_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DA$35,C_PU_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DA$35,C_PU_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DC$35,C_PU_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DC$35,C_PU_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DE$35,C_PU_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DE$35,C_PU_MONTANT_02_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_02=DI$35,C_PU_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DI$35,C_PU_MONTANT_02_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DK$35,C_PU_MONTANT_02_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_02=DK$35,C_PU_MONTANT_02_SHQ,0)","v":0}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD38=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_03=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_03,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_03_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_03_SHQ","v":0},null,3,{"$f":"IF(C_PU_DESCRIPTION_03=CY$35,C_PU_MONTANT_REAL_03_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=CY$35,C_PU_MONTANT_REAL_03_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DA$35,C_PU_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DA$35,C_PU_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DC$35,C_PU_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DC$35,C_PU_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DE$35,C_PU_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DE$35,C_PU_MONTANT_03_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_03=DI$35,C_PU_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DI$35,C_PU_MONTANT_03_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DK$35,C_PU_MONTANT_03_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_03=DK$35,C_PU_MONTANT_03_SHQ,0)","v":0}]
[null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD39=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_04=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_04,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_04_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_04_SHQ","v":0},null,4,{"$f":"IF(C_PU_DESCRIPTION_04=CY$35,C_PU_MONTANT_REAL_04_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=CY$35,C_PU_MONTANT_REAL_04_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DA$35,C_PU_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DA$35,C_PU_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DC$35,C_PU_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DC$35,C_PU_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DE$35,C_PU_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DE$35,C_PU_MONTANT_04_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_04=DI$35,C_PU_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DI$35,C_PU_MONTANT_04_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DK$35,C_PU_MONTANT_04_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_04=DK$35,C_PU_MONTANT_04_SHQ,0)","v":0}]
[null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD40=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_05=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_05,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_05_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_05_SHQ","v":0},null,5,{"$f":"IF(C_PU_DESCRIPTION_05=CY$35,C_PU_MONTANT_REAL_05_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=CY$35,C_PU_MONTANT_REAL_05_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DA$35,C_PU_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DA$35,C_PU_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DC$35,C_PU_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DC$35,C_PU_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DE$35,C_PU_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DE$35,C_PU_MONTANT_05_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_05=DI$35,C_PU_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DI$35,C_PU_MONTANT_05_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DK$35,C_PU_MONTANT_05_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_05=DK$35,C_PU_MONTANT_05_SHQ,0)","v":0}]
[null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD41=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_06=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_06,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_06_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_06_SHQ","v":0},null,6,{"$f":"IF(C_PU_DESCRIPTION_06=CY$35,C_PU_MONTANT_REAL_06_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=CY$35,C_PU_MONTANT_REAL_06_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DA$35,C_PU_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DA$35,C_PU_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DC$35,C_PU_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DC$35,C_PU_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DE$35,C_PU_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DE$35,C_PU_MONTANT_06_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_06=DI$35,C_PU_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DI$35,C_PU_MONTANT_06_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DK$35,C_PU_MONTANT_06_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_06=DK$35,C_PU_MONTANT_06_SHQ,0)","v":0}]
[null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD42=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_07=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_07,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_07_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_07_SHQ","v":0},null,7,{"$f":"IF(C_PU_DESCRIPTION_07=CY$35,C_PU_MONTANT_REAL_07_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=CY$35,C_PU_MONTANT_REAL_07_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DA$35,C_PU_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DA$35,C_PU_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DC$35,C_PU_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DC$35,C_PU_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DE$35,C_PU_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DE$35,C_PU_MONTANT_07_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_07=DI$35,C_PU_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DI$35,C_PU_MONTANT_07_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DK$35,C_PU_MONTANT_07_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_07=DK$35,C_PU_MONTANT_07_SHQ,0)","v":0}]
[null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD43=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_08=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_08,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_08_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_08_SHQ","v":0},null,8,{"$f":"IF(C_PU_DESCRIPTION_08=CY$35,C_PU_MONTANT_REAL_08_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=CY$35,C_PU_MONTANT_REAL_08_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DA$35,C_PU_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DA$35,C_PU_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DC$35,C_PU_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DC$35,C_PU_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DE$35,C_PU_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DE$35,C_PU_MONTANT_08_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_08=DI$35,C_PU_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DI$35,C_PU_MONTANT_08_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DK$35,C_PU_MONTANT_08_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_08=DK$35,C_PU_MONTANT_08_SHQ,0)","v":0}]
[null,null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD44=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C_PU_DESCRIPTION_09=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_09,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_09_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_09_SHQ","v":0},null,9,{"$f":"IF(C_PU_DESCRIPTION_09=CY$35,C_PU_MONTANT_REAL_09_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=CY$35,C_PU_MONTANT_REAL_09_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DA$35,C_PU_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DA$35,C_PU_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DC$35,C_PU_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DC$35,C_PU_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DE$35,C_PU_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DE$35,C_PU_MONTANT_09_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_09=DI$35,C_PU_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DI$35,C_PU_MONTANT_09_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DK$35,C_PU_MONTANT_09_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_09=DK$35,C_PU_MONTANT_09_SHQ,0)","v":0}]
[null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CD45=\"O\",FncRetourneChrw(),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",null,{"$f":"IF(C_PU_DESCRIPTION_10=\"\",\"\",SUB_CB_PUBL_DESC(C_PU_NOM_10,\"\"))","v":""},"N",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_REAL_10_ORG","v":0},{"$f":"C_PU_MONTANT_REAL_10_SHQ","v":0},null,10,{"$f":"IF(C_PU_DESCRIPTION_10=CY$35,C_PU_MONTANT_REAL_10_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=CY$35,C_PU_MONTANT_REAL_10_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DA$35,C_PU_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DA$35,C_PU_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DC$35,C_PU_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DC$35,C_PU_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DE$35,C_PU_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DE$35,C_PU_MONTANT_10_SHQ,0)","v":0},null,null,{"$f":"IF(C_PU_DESCRIPTION_10=DI$35,C_PU_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DI$35,C_PU_MONTANT_10_SHQ,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DK$35,C_PU_MONTANT_10_ORG,0)","v":0},{"$f":"IF(C_PU_DESCRIPTION_10=DK$35,C_PU_MONTANT_10_SHQ,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total public (Gouvernements)",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AJ36:AJ45)","v":0},null,null,null,{"$f":"SUM(AN36:AN45)","v":0},null,null,null,14,"(À titre informatif)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total :",{"$f":"SUM(CY36:CY45)","v":0},{"$f":"SUM(CZ36:CZ45)","v":0},0,0,0,0,0,0,null,null,0,0,{"$f":"SUM(DK36:DK45)","v":0},{"$f":"SUM(DL36:DL45)","v":0}]
[]
[null,null,"Municipalité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme"]
[null,null,"Description de la contribution",null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,"SHQ",null,null,null,"Ajustement",null,null,null,null,"Description de la contribution",null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,"SHQ"]
[null,null,"Monétaire(Collecte, don, comptant)15",null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_MUNI_MONETAIRE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_MONETAIRE_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,"Monétaire(Collecte, don, comptant)29",null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_ORG_MONETAIRE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_ORG_MONETAIRE_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY35","v":"Monétaire - subvention"},null,{"$f":"DA35","v":"Équité / Don - Immeuble"},null,{"$f":"DC35","v":"Équité / Don - Bâtiment"},null,{"$f":"DE35","v":"Équité / Don - Terrain"},null,{"$f":"DG35","v":"Corvée"},null,{"$f":"DI35","v":"Équité / Emphytéose"},null,{"$f":"DK35","v":"Autres formes"}]
[null,null,"Équité / don :",null,null,null,null,"Immeuble",null,null,null,16,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_IMMEUBLE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_IMMEUBLE_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,"Équité / don :",null,null,null,null,"Immeuble",null,null,null,30,{"$f":"IndicateurAjuste(C_ORG_EQUITE_IMMEUBLE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_ORG_EQUITE_IMMEUBLE_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total :",{"$f":"C_PR_TOTAL_MONETAIRE_ORG+C_PU_TOTAL_MONETAIRE_ORG+C_MUNI_MONETAIRE_ORG+C_ORG_MONETAIRE_ORG","v":0},{"$f":"C_PR_TOTAL_MONETAIRE_SHQ+C_PU_TOTAL_MONETAIRE_SHQ+C_MUNI_MONETAIRE_SHQ+C_ORG_MONETAIRE_SHQ","v":0},{"$f":"C_PR_TOTAL_IMMEUBLE_ORG+C_PU_TOTAL_IMMEUBLE_ORG+C_MUNI_EQUITE_IMMEUBLE_ORG+C_ORG_EQUITE_IMMEUBLE_ORG","v":0},{"$f":"C_PR_TOTAL_IMMEUBLE_SHQ+C_PU_TOTAL_IMMEUBLE_SHQ+C_MUNI_EQUITE_IMMEUBLE_SHQ+C_ORG_EQUITE_IMMEUBLE_SHQ","v":0},{"$f":"C_PR_TOTAL_BATIMENT_ORG+C_PU_TOTAL_BATIMENT_ORG+C_MUNI_EQUITE_BATIMENT_ORG+C_ORG_EQUITE_BATIMENT_ORG","v":0},{"$f":"C_PR_TOTAL_BATIMENT_SHQ+C_PU_TOTAL_BATIMENT_SHQ+C_MUNI_EQUITE_BATIMENT_SHQ+C_ORG_EQUITE_BATIMENT_SHQ","v":0},{"$f":"C_PR_TOTAL_TERRAIN_ORG+C_PU_TOTAL_TERRAIN_ORG+C_MUNI_EQUITE_TERRAIN_ORG+C_ORG_EQUITE_TERRAIN_ORG","v":0},{"$f":"C_PR_TOTAL_TERRAIN_SHQ+C_PU_TOTAL_TERRAIN_SHQ+C_MUNI_EQUITE_TERRAIN_SHQ+C_ORG_EQUITE_TERRAIN_SHQ","v":0},{"$f":"C_PR_TOTAL_CORVEE_ORG+C_MUNI_CORVEE_ORG+C_ORG_CORVEE_ORG","v":0},{"$f":"C_PR_TOTAL_CORVEE_SHQ+C_MUNI_CORVEE_SHQ+C_ORG_CORVEE_SHQ","v":0},{"$f":"C_PR_TOTAL_EMPHYTEOSE_ORG+C_PU_TOTAL_EMPHYTEOSE_ORG+C_MUNI_EQUITE_EMPHYTEOSE_ORG+C_ORG_EQUITE_EMPHYTEOSE_ORG","v":0},{"$f":"C_PR_TOTAL_EMPHYTEOSE_SHQ+C_PU_TOTAL_EMPHYTEOSE_SHQ+C_MUNI_EQUITE_EMPHYTEOSE_SHQ+C_ORG_EQUITE_EMPHYTEOSE_SHQ","v":0},{"$f":"C_PR_TOTAL_AUTRE_ORG+C_PU_TOTAL_AUTRE_ORG+C_MUNI_AUTRE_ORG+C_ORG_AUTRE_ORG","v":0},{"$f":"C_PR_TOTAL_AUTRE_SHQ+C_PU_TOTAL_AUTRE_SHQ+C_MUNI_AUTRE_SHQ+C_ORG_AUTRE_SHQ","v":0}]
[null,null,null,null,null,null,null,"Bâtiment",null,null,null,17,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_BATIMENT_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_BATIMENT_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Bâtiment",null,null,null,31,{"$f":"IndicateurAjuste(C_ORG_EQUITE_BATIMENT_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_ORG_EQUITE_BATIMENT_SHQ_AJ)","v":""}]
[null,null,null,null,null,null,null,"Terrain",null,null,null,18,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_TERRAIN_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_TERRAIN_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,"Terrain",null,null,null,32,{"$f":"IndicateurAjuste(C_ORG_EQUITE_TERRAIN_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_ORG_EQUITE_TERRAIN_SHQ_AJ)","v":""}]
[null,null,null,null,null,null,null,"Emphytéose",null,null,null,19,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_EMPHYTEOSE_ORG_AJ)","v":""},{"$f":"Ajuster(C_MUNI_EQUITE_EMPHYTEOSE_ORG_AJ,C_MUNI_EMPHYTEOSE_ORG)","v":0},null,null,{"$f":"IndicateurAjuste(C_MUNI_EQUITE_EMPHYTEOSE_SHQ_AJ)","v":""},{"$f":"Ajuster(C_MUNI_EQUITE_EMPHYTEOSE_SHQ_AJ,C_MUNI_EMPHYTEOSE_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Emphytéose",null,null,null,51,{"$f":"IndicateurAjuste(C_ORG_EQUITE_EMPHYTEOSE_ORG_AJ)","v":""},{"$f":"Ajuster(C_ORG_EQUITE_EMPHYTEOSE_ORG_AJ,C_ORG_EMPHYTEOSE_ORG)","v":0},null,null,{"$f":"IndicateurAjuste(C_ORG_EQUITE_EMPHYTEOSE_SHQ_AJ)","v":""},{"$f":"Ajuster(C_ORG_EQUITE_EMPHYTEOSE_SHQ_AJ,C_ORG_EMPHYTEOSE_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,0,0]
[null,null,"Corvée - Services municipaux",null,null,null,null,null,null,null,null,20,{"$f":"IndicateurAjuste(C_MUNI_CORVEE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_CORVEE_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,"Corvée",null,null,null,null,null,null,null,null,33,{"$f":"IndicateurAjuste(C_ORG_CORVEE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_ORG_CORVEE_SHQ_AJ)","v":""}]
[null,null,"Rabais (crédit) de taxes",null,null,null,null,null,null,null,null,21,{"$f":"IndicateurAjuste(C_MUNI_CREDIT_TAXE_FONCIERE_ORG_AJ)","v":""},{"$f":"Ajuster(C_MUNI_CREDIT_TAXE_FONCIERE_ORG_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_ORG)","v":0},null,null,{"$f":"IndicateurAjuste(C_MUNI_CREDIT_TAXE_FONCIERE_SHQ_AJ)","v":""},{"$f":"Ajuster(C_MUNI_CREDIT_TAXE_FONCIERE_SHQ_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_SHQ)","v":0},null,null,null,null,null,null,null,"Autres formes",null,null,null,null,null,null,null,null,34,{"$f":"IndicateurAjuste(C_ORG_AUTRE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_ORG_AUTRE_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajuster(C_MUNI_CREDIT_TAXE_FONCIERE_ORG_AJ,-PV(F_HYPOTHEQUE_TAUX_ORG,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_ORG,C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_ORG))","v":0},{"$f":"Ajuster(C_MUNI_CREDIT_TAXE_FONCIERE_SHQ_AJ,-PV(F_HYPOTHEQUE_TAUX_SHQ,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_SHQ,C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ))","v":0}]
[null,null,"  Nombre d'années:",null,null,null,null,null,null,null,null,22,{"$f":"IndicateurAjuste(C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,"Total organisme",null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK50:AK56)","v":0},null,null,null,{"$f":"SUM(AO50:AO56)","v":0},null,null,null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajuster(C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_SHQ_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_ORG)","v":0}]
[null,null,"  Montant annuel   :",null,null,null,null,null,null,null,null,23,{"$f":"IndicateurAjuste(C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajuster(C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_ORG)","v":0}]
[null,null,"Exemption de taxes",null,null,null,null,null,null,null,null,24,{"$f":"IndicateurAjuste(C_MUNI_EXEMPTION_TAXE_FONCIERE_ORG_AJ)","v":""},{"$f":"Ajuster(C_MUNI_EXEMPTION_TAXE_FONCIERE_ORG_AJ,IF((IP_TAXE_EXEMP=TRUE) * (C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_ORG>=PARM_EXEMP_TAXE_DUREE_MINIMALE),-PV(F_HYPOTHEQUE_TAUX_ORG,C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_ORG,C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_ORG),0))","v":0},null,null,{"$f":"IndicateurAjuste(C_MUNI_EXEMPTION_TAXE_FONCIERE_SHQ_AJ)","v":""},{"$f":"Ajuster(C_MUNI_EXEMPTION_TAXE_FONCIERE_SHQ_AJ,IF((IP_TAXE_EXEMP=TRUE) * (C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_SHQ>=PARM_EXEMP_TAXE_DUREE_MINIMALE),-PV(F_HYPOTHEQUE_TAUX_SHQ,C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_SHQ,C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ),0))","v":0},null,null,null,null,null,null,null,null,"CONTRIBUTION DU MILIEU TOTALE :",null,null,null,null,null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_TOTAL_ORG+C_PR_MONTANT_TOTAL_ORG+C_MUNI_MONTANT_TOTAL_ORG+C_ORG_MONTANT_TOTAL_ORG","v":0},null,null,null,null,{"$f":"C_PU_MONTANT_TOTAL_SHQ+C_PR_MONTANT_TOTAL_SHQ+C_MUNI_MONTANT_TOTAL_SHQ+C_ORG_MONTANT_TOTAL_SHQ","v":0},null,36,null,null,null,{"$f":"IF(AND(F_SUBVENTIONS_COUT_REALISATION_MAX_ORG_AJ_VIDE, F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ_AJ_VIDE),\"\",\"Mixité d'intervention\")","v":""}]
[null,null,"  Nombre d'années:",null,null,null,null,null,null,null,null,25,{"$f":"IndicateurAjuste(C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements forcés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajuster(C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_SHQ_AJ,C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_ORG)","v":0}]
[null,null,"  Montant annuel   :",null,null,null,null,null,null,null,null,26,{"$f":"IndicateurAjuste(C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajuster(C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ_AJ,C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_ORG)","v":0}]
[null,null,"Autres formes",null,null,null,null,null,null,null,null,27,{"$f":"IndicateurAjuste(C_MUNI_AUTRE_ORG_AJ)","v":""},null,null,null,{"$f":"IndicateurAjuste(C_MUNI_AUTRE_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,"CONTRIBUTION MINIMUM REQUISE :",null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(C_CONTRIBUTION_MINIMUM_ORG_AJ)","v":""},{"$f":"Ajuster(C_CONTRIBUTION_MINIMUM_ORG_AJ,IF(OR(NOT(G_PROGRAMME_LAQ),NOT(F_SUBVENTIONS_OBLIGE_ORG_AJ)),MIN(IP_MIN_CM_5_ORG,IP_MIN_CM_15_ORG),0))","v":0},null,null,null,{"$f":"IndicateurAjuste(C_CONTRIBUTION_MINIMUM_SHQ_AJ)","v":""},{"$f":"Ajuster(C_CONTRIBUTION_MINIMUM_SHQ_AJ,IF(OR(NOT(G_PROGRAMME_LAQ),NOT(F_SUBVENTIONS_OBLIGE_SHQ_AJ)),MIN(IP_MIN_CM_5_SHQ,IP_MIN_CM_15_SHQ),0))","v":0},null,37]
[null,null,{"$f":"\"Total municipalité\" & IF(AND(G_PROJET_SUBVENTION_PAMH,OR(C_MUNI_MONTANT_TOTAL_INF_ORG > C_AIDE_MAX_PAMH_ORG,C_MUNI_MONTANT_TOTAL_INF_SHQ>C_AIDE_MAX_PAMH_SHQ)),\" reconnu\",\"\")","v":"Total municipalité"},null,null,null,null,null,null,null,null,null,{"$f":"IF(G_PROJET_SUBVENTION_PAMH,MIN(C_AIDE_MAX_PAMH_ORG,C_MUNI_MONTANT_TOTAL_INF_ORG),C_MUNI_MONTANT_TOTAL_INF_ORG)","v":0},null,null,null,{"$f":"IF(G_PROJET_SUBVENTION_PAMH,MIN(C_AIDE_MAX_PAMH_SHQ,C_MUNI_MONTANT_TOTAL_INF_SHQ),C_MUNI_MONTANT_TOTAL_INF_SHQ)","v":0},null,null,null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N50:N56)+C_MUNI_EXEMPTION_TAXE_FONCIERE_ORG+C_MUNI_AUTRE_ORG","v":0},{"$f":"SUM(R50:R56)+C_MUNI_EXEMPTION_TAXE_FONCIERE_SHQ+C_MUNI_AUTRE_SHQ","v":0}]
[]
[]
[]
[]
[]
[]
[null,"AIDES COMPLÉMENTAIRES"]
[]
[null,null,"Municipalité"]
[]
[null,null,null,"PRQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution maximale :",null,null,"Org :",{"$f":"Ajuster(C_AIDE_MAX_PRQ_ORG_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_ORG_AJ),(MIN(MIN_CM_V1_15_ORG+MIN_CM_V2_ORG+MIN_CM_V3_ORG,C_MONTANT_TOTAL_ORG)+F_SUBVENTIONS_TOTALE_ORG)*0.15,0))","v":0},null,null,null,"SHQ :",{"$f":"Ajuster(C_AIDE_MAX_PRQ_SHQ_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_SHQ_AJ),(MIN(MIN_CM_V1_15_SHQ+MIN_CM_V2_SHQ+MIN_CM_V3_SHQ,C_MONTANT_TOTAL_SHQ)+F_SUBVENTIONS_TOTALE_SHQ)*0.15,0))","v":0},null,null,null,49]
[]
[null,null,null,"Rabais (Crédit) de taxes - PRQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution monétaire - PRQ"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,"SHQ"]
[null,null,null,"Nombre d'années ",null,null,null,null,null,null,":",38,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant de la subvention",null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,41]
[]
[null,null,null,"Montant annuel",null,null,null,null,null,null,":",39]
[]
[null,null,null,"Valeur actualisée",null,null,null,null,null,null,":",40,{"$f":"IndicateurAjuste(C_AIDE_RABAIS_ACTUALISE_ORG_AJ)","v":""},{"$f":"Ajuster(C_AIDE_RABAIS_ACTUALISE_ORG_AJ,-PV(F_HYPOTHEQUE_TAUX_ORG,C_AIDE_RABAIS_ANNEE_ORG,C_AIDE_RABAIS_MONTANT_ORG))","v":0},null,null,{"$f":"IndicateurAjuste(C_AIDE_RABAIS_ACTUALISE_SHQ_AJ)","v":""},{"$f":"Ajuster(C_AIDE_RABAIS_ACTUALISE_SHQ_AJ,-PV(F_HYPOTHEQUE_TAUX_SHQ,C_AIDE_RABAIS_ANNEE_SHQ,C_AIDE_RABAIS_MONTANT_SHQ))","v":0},null,null,null,null,null,null,null,"Conservation du Patrimoine bâti - PRQ"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant de la subvention",null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,42]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts des travaux afférents",null,null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,43]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DE L'AIDE COMPLÉMENTAIRE PRQ :",{"$f":"C_AIDE_RABAIS_ACTUALISE_ORG+C_AIDE_CONTRIBUTION_MONTANT_ORG","v":0},null,null,null,null,{"$f":"C_AIDE_RABAIS_ACTUALISE_SHQ+C_AIDE_CONTRIBUTION_MONTANT_SHQ","v":0},null,null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,"(N'inclut pas la Conservation du Patrimoine bâti - PRQ)"]
[]
[]
[null,null,null,"PAMH - Excédent de l'aide maximale",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution maximale de la municipalité :",null,null,"Org :",{"$f":"Ajuster(C_AIDE_MAX_PAMH_ORG_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_ORG_AJ),IF(G_PROJET_SUBVENTION_PAMH,(F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_ORG + IF(AND(G_PROGRAMME_LAQ,F_CALC_SUBV_REG_ELOI_ORG),F_SUBVENTIONS_REGION_ELOIGNEE_ORG,0)+IF(AND(G_PROGRAMME_LAQ,F_CALC_SUBV_PETITE_MUN_ORG),F_SUBVENTIONS_PETITE_MUN_ORG,0)) * 0.15,0),0))","v":0},null,null,null,"SHQ :",{"$f":"Ajuster(C_AIDE_MAX_PAMH_SHQ_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_SHQ_AJ),IF(G_PROJET_SUBVENTION_PAMH,(F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_SHQ + IF(AND(G_PROGRAMME_LAQ,F_CALC_SUBV_REG_ELOI_SHQ),F_SUBVENTIONS_REGION_ELOIGNEE_SHQ,0)+IF(AND(G_PROGRAMME_LAQ,F_CALC_SUBV_PETITE_MUN_SHQ),F_SUBVENTIONS_PETITE_MUN_SHQ,0)) * 0.15,0),0))","v":0},null,null,null,50]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aide complémentaire de la municipalité :",{"$f":"MAX(0,C_MUNI_MONTANT_TOTAL_INF_ORG-C_MUNI_MONTANT_TOTAL_ORG)","v":0},null,null,null,null,{"$f":"MAX(0,C_MUNI_MONTANT_TOTAL_INF_SHQ-C_MUNI_MONTANT_TOTAL_SHQ)","v":0},null,null,null,null,46]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DE L'AIDE COMPLÉMENTAIRE PAMH :",{"$f":"C_AIDE_PAMH_RABAIS_ORG","v":0},null,null,null,null,{"$f":"C_AIDE_PAMH_RABAIS_SHQ","v":0},null,null,null,null,47]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"TOTAL DE L'AIDE COMPLÉMENTAIRE - MUNICIPALITÉ  :",{"$f":"C_AIDE_TOTAL_ORG+C_AIDE_PAMH_TOTAL_ORG","v":0},null,null,null,null,{"$f":"C_AIDE_TOTAL_SHQ+C_AIDE_PAMH_TOTAL_SHQ","v":0},null,null,null,null,48]
[]
[]
[]
[]
[null,null,"PRÉCISIONS - Page 5 - Contributions et aides complémentaires"]
[]
[null,null,null,"Description de la contribution - Monétaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Contribution sous la forme de subventions ou de dons en espèces provenant de collectes ou autres sources."]
[]
[null,null,null,"Description de la contribution - Équité / Don Immeuble",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Dans ce contexte, un « Immeuble » comporte un terrain et au moins un bâtiment."]
[]
[null,null,null,"Description de la contribution - Équité / Don",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Dans le cas d'un projet comportant une partie non-résidentielle, le montant de l'équité ou du don ne "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"doit être établi qu'en fonction de la valeur marchande associée à la partie résidentielle du projet."]
[]
[null,null,null,"Secteur public : Phase exploitation - Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Aide financière ou partie d'une aide financière versée à l'organisme  en vue de défrayer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"le coût de certains services en cours d'exploitation. Ces montants sont inscrits"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"à titre informatif seulement et ne sont pas considérés comme contributions du milieu."]
[]
[null,null,null,"Municipalité : Exemption de taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Référez-vous aux précisions de l'onglet « Immeubles-prévus »."]
[]
[null,null,null,"Contribution du milieu total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Somme des contributions du milieu inscrites au formulaire : organisme / SHQ (ville mandataire)"]
[]
[null,null,null,"Contribution minimum requise",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Contribution minimum exigible du milieu, établie sur les coûts de réalisation admissibles,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"en fonction des normes du programme."]
[]
[null,null,null,"PRQ - Conservation du patrimoine bâti - Montant de la subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Montant de la subvention obtenue de la municipalité dans le cadre du volet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"« Conservation du patrimoine bâti » du Programme Rénovation Québec (PRQ)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"À titre informatif seulement, ne fait l'objet d'aucune opération au sein de la DAF."]
[]
[null,null,null,"PRQ - Conservation du patrimoine bâti - Coûts des travaux afférents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Coûts des travaux pour lesquels une subvention PRQ, sous le volet « Conservation du patrimoine bâti »,"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"a été obtenue. "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Assurez-vous qu'ils sont exclus des coûts de réalisation qui font l'objet de la présente demande."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"À titre informatif seulement, ne fait l'objet d'aucune opération au sein de la DAF."]
[]
[null,null,null,"PAMH - Contribution maximale de la municipalité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Dans le cadre d'un projet PAMH, montant maximum qui peut être reconnu en tant que contribution  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"du milieu de la part d'une municipalité."]
[]
[null,null,null,"PAMH - Aide complémentaire de la municipalité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Montant d'une aide financière municipale excédant le maximum pouvant être reconnu à titre"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"de contribution du milieu dans le cadre d'un projet PAMH."]

{"sheet":"Financement","index":6,"n_rows":213,"n_cols":110,"rows_kept":213,"cut":false,"hidden":false,"merged":[[27,39,27,45],[30,40,30,41],[30,43,30,44],[146,53,146,54],[133,53,133,54],[152,50,152,51],[139,53,139,54],[137,53,137,54],[146,50,146,51],[150,53,150,54],[119,53,119,54],[127,50,127,51],[119,50,119,51],[150,50,150,51],[121,53,121,54],[139,50,139,51],[145,49,145,55],[127,53,127,54],[133,50,133,51],[129,50,129,51],[129,53,129,54],[117,50,117,51],[117,53,117,54],[89,53,89,54],[121,50,121,51],[87,53,87,54],[24,50,24,51],[20,50,20,51],[18,53,18,54],[22,53,22,54],[32,50,32,51],[32,53,32,54],[18,50,18,51],[52,53,52,54],[52,50,52,51],[48,50,48,51],[83,53,83,54],[85,50,85,51],[87,50,87,51],[60,53,60,54],[64,50,64,51],[64,53,64,54],[62,50,62,51],[62,53,62,54],[110,91,110,93],[40,59,40,60],[42,53,42,54],[85,53,85,54],[48,53,48,54],[113,53,113,54],[95,53,95,54],[112,49,112,55],[113,50,113,51],[54,50,54,51],[95,50,95,51],[89,50,89,51],[103,53,103,54],[97,53,97,54],[83,50,83,51],[40,56,40,57],[44,53,44,54],[103,50,103,51],[54,53,54,54],[46,53,46,54],[46,50,46,51],[97,50,97,51],[42,56,42,61],[60,50,60,51],[175,22,175,25],[178,21,178,25],[166,33,166,43],[160,1,160,26],[160,28,160,31],[160,34,160,37],[44,50,44,51],[42,50,42,51],[3,107,3,108],[35,59,35,60],[37,59,37,60],[3,98,3,99],[3,103,3,104],[38,59,38,60],[39,59,39,60],[39,56,39,57],[30,53,30,54],[20,53,20,54],[24,53,24,54],[35,56,35,57],[37,56,37,57],[38,56,38,57],[30,50,30,51],[22,50,22,51],[169,28,169,31],[173,28,173,31],[156,28,156,31],[171,28,171,31],[164,1,164,47],[169,22,169,25],[173,22,173,25],[171,22,171,25],[166,21,166,31],[167,21,167,25],[158,1,158,26],[173,40,173,43],[169,34,169,37],[167,33,167,37],[169,40,169,43],[158,28,158,31],[156,34,156,37],[156,1,156,26],[199,1,199,46],[189,1,189,26],[182,1,182,47],[201,2,201,12],[187,1,187,26],[185,1,185,26],[194,27,194,31],[183,33,183,37],[189,34,189,37],[194,33,194,37],[187,28,187,31],[183,27,183,31],[191,53,191,54],[173,34,173,37],[189,28,189,31],[191,34,191,37],[187,34,187,37],[191,28,191,31],[185,34,185,37],[175,34,175,37],[178,33,178,37],[187,53,187,54],[189,53,189,54],[185,53,185,54],[175,28,175,31],[185,28,185,31],[187,50,187,51],[185,50,185,51],[189,50,189,51],[183,50,183,51],[183,53,183,54],[178,27,178,31],[191,50,191,51],[182,49,182,55],[178,39,178,43],[175,40,175,43],[154,34,154,37],[167,27,167,31],[167,39,167,43],[154,50,154,51],[137,50,137,51],[139,28,139,31],[158,34,158,37],[152,34,152,37],[142,33,142,37],[137,34,137,37],[148,33,148,37],[150,34,150,37],[173,59,173,60],[175,59,175,60],[175,56,175,57],[152,53,152,54],[164,49,164,61],[167,53,167,54],[167,59,167,60],[158,50,158,51],[158,53,158,54],[166,50,166,54],[167,50,167,51],[169,53,169,54],[175,53,175,54],[175,50,175,51],[173,56,173,57],[169,50,169,51],[169,59,169,60],[169,56,169,57],[166,56,166,60],[167,56,167,57],[154,53,154,54],[2,11,2,36],[3,11,3,36],[5,1,5,47],[4,6,4,13],[18,28,18,31],[7,1,7,31],[15,1,15,47],[18,39,18,45],[7,43,7,47],[9,10,9,13],[18,1,18,26],[35,27,35,31],[32,34,32,37],[24,1,24,26],[27,1,27,26],[27,27,27,31],[20,1,20,26],[24,28,24,31],[22,28,22,31],[22,34,22,37],[24,34,24,37],[22,1,22,26],[32,28,32,31],[35,33,35,37],[112,1,112,47],[105,27,105,31],[105,33,105,37],[108,1,108,26],[35,1,35,26],[0,49,0,54],[15,49,15,55],[16,50,16,51],[16,53,16,54],[9,36,9,45],[44,34,44,37],[40,34,40,37],[44,28,44,31],[30,34,30,37],[27,33,27,37],[30,28,30,31],[18,34,18,37],[11,10,11,45],[20,40,20,41],[20,43,20,44],[20,28,20,31],[20,34,20,37],[16,33,16,37],[16,27,16,31],[152,1,152,26],[117,4,117,26],[119,3,119,26],[121,3,121,26],[119,28,119,31],[117,28,117,31],[121,28,121,31],[152,28,152,31],[154,1,154,26],[154,28,154,31],[119,34,119,37],[127,28,127,31],[150,28,150,31],[148,27,148,31],[129,28,129,31],[133,28,133,31],[146,27,146,31],[142,27,142,31],[139,34,139,37],[137,28,137,31],[145,1,145,47],[146,33,146,37],[148,1,148,26],[150,1,150,26],[123,39,123,45],[125,40,125,42],[125,43,125,45],[131,27,131,31],[127,34,127,37],[131,33,131,37],[129,34,129,37],[133,34,133,37],[121,34,121,37],[117,43,117,44],[113,27,113,31],[95,1,95,26],[100,1,100,26],[97,1,97,26],[97,28,97,31],[97,40,97,41],[97,43,97,44],[100,27,100,31],[97,34,97,37],[103,34,103,37],[113,33,113,37],[115,28,115,31],[115,39,115,45],[115,34,115,37],[117,40,117,41],[95,28,95,31],[95,39,95,45],[100,33,100,37],[117,34,117,37],[108,33,108,37],[105,1,105,26],[108,27,108,31],[115,3,115,26],[103,28,103,31],[95,34,95,37],[58,33,58,37],[92,27,92,31],[60,14,60,21],[58,27,58,31],[58,14,58,21],[71,1,71,26],[71,27,71,31],[71,33,71,37],[83,28,83,31],[85,28,85,31],[68,14,68,21],[66,14,66,21],[66,27,66,31],[68,27,68,31],[68,33,68,37],[64,14,64,21],[64,28,64,31],[64,34,64,37],[62,14,62,21],[62,28,62,31],[62,34,62,37],[89,28,89,31],[87,28,87,31],[83,34,83,37],[52,34,52,37],[54,34,54,37],[52,28,52,31],[56,33,56,37],[50,27,50,31],[56,27,56,31],[66,40,66,44],[66,33,66,37],[79,39,79,45],[87,43,87,44],[87,34,87,37],[85,34,85,37],[60,34,60,37],[60,28,60,31],[62,39,62,45],[64,40,64,44],[100,40,100,41],[100,43,100,44],[85,40,85,41],[85,43,85,44],[83,41,83,44],[50,33,50,37],[52,39,52,45],[56,40,56,44],[54,40,54,44],[92,43,92,44],[89,39,89,45],[87,40,87,41],[81,41,81,44],[92,40,92,41],[89,34,89,37],[92,33,92,37],[42,34,42,37],[38,34,38,37],[48,34,48,37],[46,1,46,26],[54,1,54,26],[48,28,48,31],[50,14,50,21],[56,14,56,21],[46,28,46,31],[46,34,46,37],[38,1,38,26],[42,1,42,26],[38,28,38,31],[40,1,40,26],[44,1,44,26],[52,1,52,26],[54,28,54,31],[40,28,40,31],[42,28,42,31]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeurs originales","ORG","SHQ"]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme (Capital)"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Municipalité (Capital)",null,null,null,null,null,null,"VALEURS DAF",null,null,null,null,"CALCULS",null,null,null,"VALIDATION VIABILITÉ"]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Public (Capital)",null,null,null,null,null,null,null,null,null,null,null,"Organisme","SHQ",null,null,"Organisme","SHQ"]
[null,"Page 6 - FINANCEMENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Privé (Capital)",null,null,null,null,"Hypothèque",null,null,null,null,"Calcul remboursement & réserve"]
[]
[null,"PROJET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de la DAF :",{"$f":"G_PROJET_ETAPE_APPROUVE","v":"00:00:00"},{"$f":"G_APPRO_DATE","v":"00:00:00"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rabais taxe (Municipalité)",null,null,null,null,"Taux hypothécaire",null,{"$f":"((((1+(F_HYPOTHEQUE_TAUX_ORG/2))^2)^(1/12))-1)*12","v":0},{"$f":"((((1+(F_HYPOTHEQUE_TAUX_SHQ/2))^2)^(1/12))-1)*12","v":0},null,"Vacances - créances doûteuses","ZZ",{"$f":"Ajuster(BE_VACANCES_RES_ORG_AJ,MAX(CU21*CU84*CU86,CU25*CU84))","v":0},{"$f":"Ajuster(BE_VACANCES_RES_SHQ_AJ,MAX(CV21*CV84*CV86,CV25*CV84))","v":0},null,"Coût de réalisation",{"$f":"CU41","v":6950},{"$f":"CV41","v":6950}]
[]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NO_COMPLET","v":"ACL-00000"},null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Étape du projet :",{"$f":"G_PROJET_ETAPE","v":0},null,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Exemption taxe (Municipalité)",null,null,null,null,"Taux réserve",null,{"$f":"((((1+((F_HYPOTHEQUE_RESERVE_ORG+F_HYPOTHEQUE_TAUX_ORG)/2))^2)^(1/12))-1)*12","v":1.991717234610757E-2},{"$f":"((((1+((F_HYPOTHEQUE_RESERVE_SHQ+F_HYPOTHEQUE_TAUX_SHQ)/2))^2)^(1/12))-1)*12","v":1.991717234610757E-2},null,"Administration","YY",{"$f":"Ajuster(BE_ADMINISTRATION_RES_ORG_AJ,MAX(IP_NBRE_UNITES*PARM_ADMINISTRATION_MONTANT_UNITE,IF(G_ORGANISME_TYPE=\"COOP\",CU25*0.04,CU25*0.05)))","v":0},{"$f":"Ajuster(BE_ADMINISTRATION_RES_SHQ_AJ,MAX(IP_NBRE_UNITES*PARM_ADMINISTRATION_MONTANT_UNITE,IF(G_ORGANISME_TYPE=\"COOP\",CV25*0.04,CV25*0.05)))","v":0},null,"Montant d'emprunt viabilité",{"$f":"CZ33","v":0},{"$f":"DA33","v":0}]
[]
[null,"Nom du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NOM","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant annuel Exemption taxe (Municipalité)",null,null,null,null,"Période",null,{"$f":"F_HYPOTHEQUE_AMORTISSEMENT_ORG","v":35},{"$f":"F_HYPOTHEQUE_AMORTISSEMENT_SHQ","v":35},null,"Sous-total (B + ZZ + YY)","XX",{"$f":"CU38+CZ8+CZ10","v":1593.8284149999999},{"$f":"CV38+DA8+DA10","v":1593.8284149999999},null,"Dépenses exploitation - Autres",{"$f":"CU38-C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_ORG","v":1593.8284149999999},{"$f":"CV38-C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ","v":1593.8284149999999}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rabais taxe (PRQ)",null,null,null,null,"Nb paiements",null,{"$f":"CU12*12","v":420},{"$f":"CV12*12","v":420},null,"Remboursement + réserve (A - XX)",null,{"$f":"CU36-CZ12","v":-1593.8284149999999},{"$f":"CV36-DA12","v":-1593.8284149999999},null,"Administration",{"$f":"CZ10","v":0},{"$f":"DA10","v":0}]
[]
[null,"CALCUL DES SUBVENTIONS - SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Terme",null,{"$f":"F_HYPOTHEQUE_TERME_ORG","v":5},{"$f":"F_HYPOTHEQUE_TERME_SHQ","v":5},null,null,null,null,null,null,"Vacances - créances doûteuses",{"$f":"CZ8","v":0},{"$f":"DA8","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calcul remboursement par hypothèque",null,null,null,null,"Réserve de gestion (hypothèque)",{"$f":"CZ28","v":0},{"$f":"DA28","v":0}]
[]
[null,"Coût de réalisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_COUT_REALISATION_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_COUT_REALISATION_ORG_AJ,BR_COUT_REALISATION_RES_ORG)","v":6950},null,null,null,5,{"$f":"IndicateurAjuste(F_SUBVENTIONS_COUT_REALISATION_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_COUT_REALISATION_SHQ_AJ,BR_COUT_REALISATION_RES_SHQ)","v":6950},null,null,null,null,"Ratio : L.É. / L.M.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"MRC éligible",{"$f":"LEFT(G_PROJET_MRC,1)=\"9\"","v":false},null,null,null,"Résumé",null,null,null,null,"Remboursement annuel",null,{"$f":"12*PMT(CU8/12,CU14,-CZ33,,0)","v":0},{"$f":"12*PMT(CV8/12,CV14,-DA33,,0)","v":0},null,"Sous-total",{"$f":"DD12+DD14+DD16+DD17","v":1593.8284149999999},{"$f":"DE12+DE14+DE16+DE17","v":1593.8284149999999}]
[]
[null,"Valeur marchande du don / équité (Total ou partiel) du bâtiment et/ou terrain",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_VALEUR_MARCHANDE_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_VALEUR_MARCHANDE_ORG_AJ,C_TOTAL_EMPHYTEOSE_ORG+C_TOTAL_IMMEUBLE_ORG+C_TOTAL_BATIMENT_ORG+C_TOTAL_TERRAIN_ORG+C_PR_TOTAL_HONORAIRES_ORG)","v":0},null,null,null,7,{"$f":"IndicateurAjuste(F_SUBVENTIONS_VALEUR_MARCHANDE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_VALEUR_MARCHANDE_SHQ_AJ,C_TOTAL_EMPHYTEOSE_SHQ+C_TOTAL_IMMEUBLE_SHQ+C_TOTAL_BATIMENT_SHQ+C_TOTAL_TERRAIN_SHQ+C_PR_TOTAL_HONORAIRES_SHQ)","v":0},null,null,null,null,"O:",{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG","v":0},null,"S:",{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ","v":0},null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Petite municipalité",{"$f":"G_PROJET_PETITE_MUN","v":false},null,null,null,"Loyer médian sans service",null,{"$f":"R_LOYER_MEDIAN_SS_SRVC_ORG","v":0},{"$f":"R_LOYER_MEDIAN_SS_SRVC_SHQ","v":0},null,"a",null,{"$f":"PMT(CU8/12,CU14,-CZ33,,0)*12","v":0},{"$f":"PMT(CV8/12,CV14,-DA33,,0)*12","v":0},null,"Remboursement annuel",{"$f":"CZ19","v":0},{"$f":"DA19","v":0}]
[]
[null,"Valeur de la corvée",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_VALEUR_CORVEE_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_VALEUR_CORVEE_ORG_AJ,C_TOTAL_CORVEE_ORG)","v":0},null,null,null,10,{"$f":"IndicateurAjuste(F_SUBVENTIONS_VALEUR_CORVEE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_VALEUR_CORVEE_SHQ_AJ,C_TOTAL_CORVEE_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Région éloignée",{"$f":"EstRegionEloignee(G_PROJET_REGION)","v":false},null,null,null,"Loyer économique sans service",null,{"$f":"CU21*PARM_AOT_NORME_VIABILITE","v":0},{"$f":"CV21*PARM_AOT_NORME_VIABILITE","v":0},null,"b",null,{"$f":"PMT(CU10/12,CU14,-CZ33,,0)*12","v":0},{"$f":"PMT(CV10/12,CV14,-DA33,,0)*12","v":0},null,"Total",{"$f":"DD19+DD21","v":1593.8284149999999},{"$f":"DE19+DE21","v":1593.8284149999999}]
[]
[null,"Résiduel de l'emphytéose",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_EMPHYTEOSE_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_EMPHYTEOSE_ORG_AJ,F_SUBVENTIONS_EMPHYTEOSE_VALEUR_ORG)","v":0},null,null,null,12,{"$f":"IndicateurAjuste(F_SUBVENTIONS_EMPHYTEOSE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_EMPHYTEOSE_SHQ_AJ,F_SUBVENTIONS_EMPHYTEOSE_VALEUR_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,"Norme viabilité",{"$f":"PARM_AOT_NORME_VIABILITE","v":0.95},null,null,null,"Loyers économiques annuels",null,{"$f":"CU23+R_21_ORG+R_23_ORG+R_25_ORG-R_19_ORG","v":0},{"$f":"CV23+R_21_SHQ+R_23_SHQ+R_25_SHQ-R_19_SHQ","v":0},"CU23+R_21_ORG+R_23_ORG+R_25_ORG+R_27_ORG-R_19_ORG","Réserve capitalisée de gestion",null,{"$f":"IF(CU16<5,CZ33*0.015,0)","v":0},{"$f":"IF(CV16<5,DA33*0.015,0)","v":0},null,"Revenus sans service",{"$f":"CU33","v":0},{"$f":"CV33","v":0}]
[]
[]
[null,"COÛT DE RÉALISATION TOTAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(G_PROJET_SUBVENTION_PAMH,F_SUBVENTIONS_COUT_REALISATION_ORG,F_SUBVENTIONS_COUT_REALISATION_ORG+F_SUBVENTIONS_VALEUR_MARCHANDE_ORG+F_SUBVENTIONS_VALEUR_CORVEE_ORG+F_SUBVENTIONS_EMPHYTEOSE_ORG)","v":6950},null,null,null,null,14,{"$f":"IF(G_PROJET_SUBVENTION_PAMH,F_SUBVENTIONS_COUT_REALISATION_SHQ,F_SUBVENTIONS_COUT_REALISATION_SHQ+F_SUBVENTIONS_VALEUR_MARCHANDE_SHQ+F_SUBVENTIONS_VALEUR_CORVEE_SHQ+F_SUBVENTIONS_EMPHYTEOSE_SHQ)","v":6950},null,null,null,null,null,"Aides gouvernementales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget exploitation",null,null,null,null,"Réserve de gestion (hypothèque)",null,{"$f":"MAX(((CZ23-CZ21)-(CZ25/((CU16*2)+1)))/((CU16*2)+1),0)","v":0},{"$f":"MAX(((DA23-DA21)-(DA25/((CV16*2)+1)))/((CV16*2)+1),0)","v":0},null,"Loyer économique",{"$f":"DD23-DD25","v":1593.8284149999999},{"$f":"DE23-DE25","v":1593.8284149999999}]
[]
[]
[null,"Moins : ",null,null,null,"Coûts d'adaptation subventionnés à 100% - Unités SUAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_COUT_ADAPTATION_SPH_ORG_AJ)","v":""},{"$f":"Ajuster(F_COUT_ADAPTATION_SPH_ORG_AJ,F_COUT_ADAPTATION_SPH_VALEUR_ORG)","v":0},null,null,null,"13a",{"$f":"IndicateurAjuste(F_COUT_ADAPTATION_SPH_SHQ_AJ)","v":""},{"$f":"Ajuster(F_COUT_ADAPTATION_SPH_SHQ_AJ,F_COUT_ADAPTATION_SPH_VALEUR_SHQ)","v":0},null,null,null,null,"O:",{"$f":"IF(F_COUT_REALISATION_TOTAL_ORG=0,0,(C_PU_MONTANT_TOTAL_ORG+C_MUNI_MONTANT_TOTAL_ORG+C_AIDE_CONTRIBUTION_MONTANT_ORG+C_AIDE_CONSERVATION_MONTANT_ORG+C_AIDE_CONSERVATION_COUT_ORG+ROUND(F_SUBVENTIONS_TOTALE_ORG,0)-C_MUNI_CREDIT_TAXE_FONCIERE_INF_ORG-C_MUNI_EXEMPTION_TAXE_FONCIERE_ORG)/F_COUT_REALISATION_TOTAL_ORG)","v":0},null,"S:",{"$f":"IF(F_COUT_REALISATION_TOTAL_SHQ=0,0,(C_PU_MONTANT_TOTAL_SHQ+C_MUNI_MONTANT_TOTAL_SHQ+C_AIDE_CONTRIBUTION_MONTANT_SHQ+C_AIDE_CONSERVATION_MONTANT_SHQ+C_AIDE_CONSERVATION_COUT_SHQ+ROUND(F_SUBVENTIONS_TOTALE_SHQ,0)-C_MUNI_CREDIT_TAXE_FONCIERE_INF_SHQ-C_MUNI_EXEMPTION_TAXE_FONCIERE_SHQ)/F_COUT_REALISATION_TOTAL_SHQ)","v":0},null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total revenus de service",null,{"$f":"BE_REVENU_SERVICE_01_RES_ORG+BE_REVENU_SERVICE_02_RES_ORG+BE_REVENU_SERVICE_03_RES_ORG","v":0},{"$f":"BE_REVENU_SERVICE_01_RES_SHQ+BE_REVENU_SERVICE_02_RES_SHQ+BE_REVENU_SERVICE_03_RES_SHQ","v":0},null,"Remboursement + réserve calc.",null,{"$f":"CZ19+CZ28","v":0},{"$f":"DA19+DA28","v":0},null,"Loyer économique sans service",{"$f":"DD28+R_19_ORG-R_21_ORG-R_23_ORG-R_25_ORG","v":1593.8284149999999},{"$f":"DE28+R_19_SHQ-R_21_SHQ-R_23_SHQ-R_25_SHQ","v":1593.8284149999999},"DE28+R_19_SHQ-R_21_SHQ-R_23_SHQ-R_25_SHQ"]
[]
[null,null,null,null,null,"Coûts d'adaptation subventionnés à 100% - Unités SAD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_COUT_ADAPTATION_SAD_ORG_AJ)","v":""},{"$f":"Ajuster(F_COUT_ADAPTATION_SAD_ORG_AJ,IF(G_PROJET_INTERV_MIXTES,0,F_COUT_ADAPTATION_SAD_VALEUR_ORG))","v":0},null,null,null,"13b",{"$f":"IndicateurAjuste(F_COUT_ADAPTATION_SAD_SHQ_AJ)","v":""},{"$f":"Ajuster(F_COUT_ADAPTATION_SAD_SHQ_AJ,IF(G_PROJET_INTERV_MIXTES,0,F_COUT_ADAPTATION_SAD_VALEUR_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenus sans service ni rabais taxe",null,{"$f":"BE_REVENUS_TOTAUX_RES_ORG-(CU31+BE_AIDE_EXPLOITATION_RES_ORG)","v":0},{"$f":"BE_REVENUS_TOTAUX_RES_SHQ-(CV31+BE_AIDE_EXPLOITATION_RES_SHQ)","v":0},null,"Montant d'emprunt viabilité",null,null,null,null,"Viabilité",{"$f":"DD31/CU21","v":{"$error":"#DIV/0!"}},{"$f":"DE31/CV21","v":{"$error":"#DIV/0!"}}]
[]
[]
[null,"COÛT DE RÉALISATION TOTAL POUR SUBVENTION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_COUT_REALISATION_TOTAL_ORG-F_COUT_ADAPTATION_SPH_ORG-F_COUT_ADAPTATION_SAD_ORG","v":6950},null,null,null,null,16,{"$f":"F_COUT_REALISATION_TOTAL_SHQ-F_COUT_ADAPTATION_SPH_SHQ-F_COUT_ADAPTATION_SAD_SHQ","v":6950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volet I",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses totales","A",{"$f":"CU25+CU33","v":0},{"$f":"CV25+CV33","v":0},null,"Calcul subvention AOT"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volet II",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses exploitation - Autres (non impactées)","B",{"$f":"BE_REMB_RENTE_EMPHYTEOTIQUE_RES_ORG+BE_TAXE_FONCIERE_RES_ORG+BE_TAXE_SCOLAIRE_RES_ORG+BE_TAXE_SERVICES_RES_ORG+BE_TAXE_AMELIORATION_RES_ORG+BE_TAXE_ASSURANCE_RES_ORG+BE_ENERGIE_LOGEMENT_RES_ORG+BE_ENERGIE_COMMUN_RES_ORG+BE_ASCENCEUR_RES_ORG+BE_CONCIERGERIE_RES_ORG+BE_ENTRETIEN_RES_ORG+BE_DENEIGEMENT_RES_ORG+BE_VERIFICATION_RES_ORG+BE_FORMATION_RES_ORG+BE_COTISATION_RES_ORG+BE_RESERVE_REMPLACEMENT_IMMO_RES_ORG+BE_RESERVE_REMPLACEMENT_MO_RES_ORG+BE_RESERVE_GESTION_SUBVENTION_RES_ORG+C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_ORG-BE_AIDE_EXPLOITATION_RES_ORG","v":1593.8284149999999},{"$f":"BE_REMB_RENTE_EMPHYTEOTIQUE_RES_SHQ+BE_TAXE_FONCIERE_RES_SHQ+BE_TAXE_SCOLAIRE_RES_SHQ+BE_TAXE_SERVICES_RES_SHQ+BE_TAXE_AMELIORATION_RES_SHQ+BE_TAXE_ASSURANCE_RES_SHQ+BE_ENERGIE_LOGEMENT_RES_SHQ+BE_ENERGIE_COMMUN_RES_SHQ+BE_ASCENCEUR_RES_SHQ+BE_CONCIERGERIE_RES_SHQ+BE_ENTRETIEN_RES_SHQ+BE_DENEIGEMENT_RES_SHQ+BE_VERIFICATION_RES_SHQ+BE_FORMATION_RES_SHQ+BE_COTISATION_RES_SHQ+BE_RESERVE_REMPLACEMENT_IMMO_RES_SHQ+BE_RESERVE_REMPLACEMENT_MO_RES_SHQ+BE_RESERVE_GESTION_SUBVENTION_RES_SHQ+C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ-BE_AIDE_EXPLOITATION_RES_SHQ","v":1593.8284149999999},null,"Écart (C - D - Montant d'emprunt viabilité)","WW",{"$f":"(CU51-CU53)-F_AOT_MONTANT_EMPRUNT_VIABILITE_ORG","v":6950},{"$f":"(CV51-CV53)-F_AOT_MONTANT_EMPRUNT_VIABILITE_SHQ","v":6950}]
[null,"Coût maximal de réalisation admissible pour fins de subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_COUT_REALISATION_MAX_I_ORG_AJ,F_SUBVENTIONS_COUT_REALISATION_MAX_II_ORG_AJ,F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_ORG_AJ,F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_ORG_AJ)","v":""},{"$f":"IF(AND(G_PROJET_SUBVENTION_PAMH,IP_VOLET_I_ET_II_SEULEMENT),0,IP_CRAS_ORG)","v":0},null,null,null,18,{"$f":"IndicateurAjuste(F_SUBVENTIONS_COUT_REALISATION_MAX_I_SHQ_AJ,F_SUBVENTIONS_COUT_REALISATION_MAX_II_SHQ_AJ,F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_SHQ_AJ,F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_SHQ_AJ)","v":""},{"$f":"IF(AND(G_PROJET_SUBVENTION_PAMH,IP_VOLET_I_ET_II_SEULEMENT),0,IP_CRAS_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volet III Reg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_I_ORG_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_II_ORG_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_ORG_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_ORG_AJ)),TRUE,FALSE)","v":true},{"$f":"IF(AND(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_I_SHQ_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_II_SHQ_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_SHQ_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_SHQ_AJ)),TRUE,FALSE)","v":true},{"$f":"AND(G_PROJET_INTERV_MIXTES,OR(F_CALC_SUBV_REG_ELOI_ORG,F_CALC_SUBV_PETITE_MUN_ORG),(F_SUBVENTIONS_COUT_REALISATION_MAX_ORG<=F_SUBVENTIONS_COUT_REAL_TOTAL_ORG))","v":false},{"$f":"AND(G_PROJET_INTERV_MIXTES,OR(F_CALC_SUBV_REG_ELOI_SHQ,F_CALC_SUBV_PETITE_MUN_SHQ),(F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ<=F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ))","v":false},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Financement",null,null,null,null,"Écart net (WW - E)","VV",{"$f":"CZ38","v":6950},{"$f":"DA38","v":6950},{"$f":"DA38-CV55","v":6950}]
[]
[null,"Coût de réalisation admissible (SHQ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MIN(F_SUBVENTIONS_COUT_REALISATION_MAX_ORG,F_SUBVENTIONS_COUT_REAL_TOTAL_ORG)","v":0},null,null,null,20,null,{"$f":"MIN(F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ,F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Volet III Urg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_ORG_AJ)","v":true},{"$f":"ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_SHQ_AJ)","v":true},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût de réalisation",null,{"$f":"F_COUT_REALISATION_TOTAL_ORG","v":6950},{"$f":"F_COUT_REALISATION_TOTAL_SHQ","v":6950},null,"Subvention AOT - Vers. Compt. au ED (VV * G)",null,{"$f":"CZ39*CU90","v":0},{"$f":"DA39*CV90","v":0}]
[]
[null,"Subvention de base",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_BASE_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_BASE_ORG_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_ORG_AJ),IF(G_PROJET_SUBVENTION_PAMH,F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_ORG,F_SUBVENTION_BASE_CALCUL_ORG),0))","v":0},null,null,null,23,{"$f":"IndicateurAjuste(F_SUBVENTIONS_BASE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_BASE_SHQ_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_SHQ_AJ),IF(G_PROJET_SUBVENTION_PAMH,F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_SHQ,F_SUBVENTION_BASE_CALCUL_SHQ),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Unités AJ, CN ou TR",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,false,null,null,null,null,null,null,null,null,null,null,null,"Subvention de base - Volet 1",{"$f":"IF(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_I_ORG_AJ),SubventionBaseParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,1,G_PROJET_TERRITOIRE,G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,0,IP_TYPOLOGIE_CH_1,IP_TYPOLOGIE_ST_1,IP_TYPOLOGIE_1C_1,IP_TYPOLOGIE_2C_1,IP_TYPOLOGIE_3C_1,IP_TYPOLOGIE_4C_1,IP_TYPOLOGIE_5C_1,\"ORG\",F_TAUX_MAJ_CMA_ORG),F_SUBVENTIONS_COUT_REALISATION_MAX_I_ORG_AJ*IF(G_PROGRAMME_LAQ,PARM_TAUX_SUBVENTION_BASE_LAQ,PARM_TAUX_SUBVENTION_BASE_ACL))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_I_SHQ_AJ),SubventionBaseParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,1,G_PROJET_TERRITOIRE,G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,0,IP_TYPOLOGIE_CH_1,IP_TYPOLOGIE_ST_1,IP_TYPOLOGIE_1C_1,IP_TYPOLOGIE_2C_1,IP_TYPOLOGIE_3C_1,IP_TYPOLOGIE_4C_1,IP_TYPOLOGIE_5C_1,\"SHQ\",F_TAUX_MAJ_CMA_SHQ),F_SUBVENTIONS_COUT_REALISATION_MAX_I_SHQ_AJ*IF(G_PROGRAMME_LAQ,PARM_TAUX_SUBVENTION_BASE_LAQ,PARM_TAUX_SUBVENTION_BASE_ACL))","v":{"$error":"#VALUE!"}},null,null,"Subventions totales autres (non impactées)",null,{"$f":"F_SUBVENTIONS_TOTALE_ORG-F_SUBVENTION_AOT_ORG","v":0},{"$f":"F_SUBVENTIONS_TOTALE_SHQ-F_SUBVENTION_AOT_SHQ","v":0},null,"Contrepartie AOT-Org",null,{"$f":"CZ39*CU93","v":6950},{"$f":"DA39*CV93","v":6950}]
[]
[null,"Subvention - Régions éloignées",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_REGION_ELOIGNEE_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_REGION_ELOIGNEE_ORG_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_ORG_AJ),SubventionRegionEloignee(G_PROJET_TYPE_INTERVENTION,G_PROJET_REGION,F_SUBVENTIONS_COUT_REAL_TOTAL_ORG,F_SUBVENTIONS_COUT_REALISATION_MAX_ORG,IP_TOT_SUBV_COUT_SUPP_ADM_EXE_MAX_ORG),0))","v":0},null,null,null,25,{"$f":"IndicateurAjuste(F_SUBVENTIONS_REGION_ELOIGNEE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_REGION_ELOIGNEE_SHQ_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_SHQ_AJ),SubventionRegionEloignee(G_PROJET_TYPE_INTERVENTION,G_PROJET_REGION,F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ,F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ,IP_TOT_SUBV_COUT_SUPP_ADM_EXE_MAX_SHQ),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(EstRegionEloignee(G_PROJET_REGION),OR(F_SUBV_REG_ACCPT_ORG=TRUE,LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"CN\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"TR\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AJ\")),TRUE,FALSE)","v":false},{"$f":"IF(AND(EstRegionEloignee(G_PROJET_REGION),OR(F_SUBV_REG_ACCPT_SHQ=TRUE,LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"CN\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"TR\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AJ\")),TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,"Subvention de base - Volet 2",{"$f":"IF(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_II_ORG_AJ),SubventionBaseParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,2,G_PROJET_TERRITOIRE,G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,0,IP_TYPOLOGIE_CH_2,IP_TYPOLOGIE_ST_2,IP_TYPOLOGIE_1C_2,IP_TYPOLOGIE_2C_2,IP_TYPOLOGIE_3C_2,IP_TYPOLOGIE_4C_2,IP_TYPOLOGIE_5C_2,\"ORG\",F_TAUX_MAJ_CMA_ORG),F_SUBVENTIONS_COUT_REALISATION_MAX_II_ORG_AJ*IF(G_PROGRAMME_LAQ,PARM_TAUX_SUBVENTION_BASE_LAQ,PARM_TAUX_SUBVENTION_BASE_ACL))","v":{"$error":"#VALUE!"}},{"$f":"IF(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_II_SHQ_AJ),SubventionBaseParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,2,G_PROJET_TERRITOIRE,G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,0,IP_TYPOLOGIE_CH_2,IP_TYPOLOGIE_ST_2,IP_TYPOLOGIE_1C_2,IP_TYPOLOGIE_2C_2,IP_TYPOLOGIE_3C_2,IP_TYPOLOGIE_4C_2,IP_TYPOLOGIE_5C_2,\"SHQ\",F_TAUX_MAJ_CMA_SHQ),F_SUBVENTIONS_COUT_REALISATION_MAX_II_SHQ_AJ*IF(G_PROGRAMME_LAQ,PARM_TAUX_SUBVENTION_BASE_LAQ,PARM_TAUX_SUBVENTION_BASE_ACL))","v":{"$error":"#VALUE!"}},null,null,"Coût de réalisation après subvention",null,{"$f":"CU41-CU43","v":6950},{"$f":"CV41-CV43","v":6950}]
[]
[null,"Subvention - Municipalité de moins de 2500 habitants",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_PETITE_MUN_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_PETITE_MUN_ORG_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_ORG_AJ),SubventionMunMoins2500(G_PROJET_TYPE_INTERVENTION,G_PROJET_PETITE_MUN,G_PROJET_REGION,F_SUBVENTIONS_COUT_REAL_TOTAL_ORG,F_SUBVENTIONS_COUT_REALISATION_MAX_ORG,IP_TOT_SUBV_COUT_SUPP_ADM_EXE_MAX_ORG),0))","v":0},null,null,null,99,{"$f":"IndicateurAjuste(F_SUBVENTIONS_PETITE_MUN_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_PETITE_MUN_SHQ_AJ,IF(NOT(F_SUBVENTIONS_OBLIGE_SHQ_AJ),SubventionMunMoins2500(G_PROJET_TYPE_INTERVENTION,G_PROJET_PETITE_MUN,G_PROJET_REGION,F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ,F_SUBVENTIONS_COUT_REALISATION_MAX_SHQ,IP_TOT_SUBV_COUT_SUPP_ADM_EXE_MAX_SHQ),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(G_PROJET_PETITE_MUN,OR(F_SUBV_REG_ACCPT_ORG=TRUE,LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"CN\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"TR\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AJ\")),TRUE,FALSE)","v":false},{"$f":"IF(AND(G_PROJET_PETITE_MUN,OR(F_SUBV_REG_ACCPT_SHQ=TRUE,LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"CN\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"TR\",LEFT(G_PROJET_TYPE_INTERVENTION,2)=\"AJ\")),TRUE,FALSE)","v":false},null,null,null,null,null,null,null,null,null,null,null,"Subvention de base - Volet 3",{"$f":"IF(AND(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_ORG_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_ORG_AJ)),SubventionBaseParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,3,G_PROJET_TERRITOIRE,G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,IP_NBRE_CHAMBRE_URGENCE,IP_TYPOLOGIE_CH_3,IP_TYPOLOGIE_ST_3,IP_TYPOLOGIE_1C_3,IP_TYPOLOGIE_2C_3,IP_TYPOLOGIE_3C_3,IP_TYPOLOGIE_4C_3,IP_TYPOLOGIE_5C_3,\"ORG\",F_TAUX_MAJ_CMA_ORG),(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_ORG_AJ*IF(G_PROGRAMME_LAQ,PARM_TAUX_SUBVENTION_BASE_LAQ,PARM_TAUX_SUBVENTION_BASE_ACL))+(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_ORG_AJ*PARM_TAUX_SUBVENTION_BASE_URGENCE))","v":{"$error":"#VALUE!"}},{"$f":"IF(AND(ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_SHQ_AJ),ISBLANK(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_SHQ_AJ)),SubventionBaseParVolet(G_PROGRAMME,G_PROJET_TYPE_INTERVENTION,3,G_PROJET_TERRITOIRE,G_PROGRAMME_LAQ,G_PROJET_SUBVENTION_PAMH,IP_NBRE_CHAMBRE_URGENCE,IP_TYPOLOGIE_CH_3,IP_TYPOLOGIE_ST_3,IP_TYPOLOGIE_1C_3,IP_TYPOLOGIE_2C_3,IP_TYPOLOGIE_3C_3,IP_TYPOLOGIE_4C_3,IP_TYPOLOGIE_5C_3,\"SHQ\",F_TAUX_MAJ_CMA_SHQ),(F_SUBVENTIONS_COUT_REALISATION_MAX_III_REG_SHQ_AJ*IF(G_PROGRAMME_LAQ,PARM_TAUX_SUBVENTION_BASE_LAQ,PARM_TAUX_SUBVENTION_BASE_ACL))+(F_SUBVENTIONS_COUT_REALISATION_MAX_III_URG_SHQ_AJ*PARM_TAUX_SUBVENTION_BASE_URGENCE))","v":{"$error":"#VALUE!"}},null,null,{"$f":"\"Contribution \" & CU88*100 & \"%\"","v":"Contribution 15%"},null,{"$f":"F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_ORG*CU88","v":0},{"$f":"F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_SHQ*CV88","v":0},null,"Cont. Min (15%)-Équités, corvées, résiduel emphytéose",null,{"$f":"CU47-CU55","v":0},{"$f":"CV47-CV55","v":0}]
[]
[null,"Subvention - Aide à l'occupation du territoire (AOT)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTION_AOT_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_AOT_ORG_AJ,F_SUBVENTION_AOT_MNT_ORG)","v":0},null,null,null,105,{"$f":"IndicateurAjuste(F_SUBVENTION_AOT_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_AOT_SHQ_AJ,F_SUBVENTION_AOT_MNT_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Contribution \" & CU98 *100 & \"%\"","v":"Contribution 20%"},null,{"$f":"F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_ORG*CU98","v":0},{"$f":"F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_SHQ*CV98","v":0},null,{"$f":"\"Balance \" & CV88*100 & \" %+ Contrepartie AOT-Org\"","v":"Balance 15 %+ Contrepartie AOT-Org"},null,{"$f":"CZ43+CZ47","v":6950},{"$f":"DA43+DA47","v":6950}]
[]
[null,"Subvention Projet novateur",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,101,null,null,null,null,null,null,null,null,null,102,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subvention de base - Total",{"$f":"SUM($CO$47,$CO$45,$CO$43) *IP_RATIO_CR_CMR_ORG","v":{"$error":"#VALUE!"}},{"$f":"SUM($CP$47,$CP$45,$CP$43) *IP_RATIO_CR_CMR_SHQ","v":{"$error":"#VALUE!"}},null,null,{"$f":"\"Coût de réalisation après subvention et contribution \" & CU88*100 & \"%\"","v":"Coût de réalisation après subvention et contribution 15%"},"C",{"$f":"CU45-CU47","v":6950},{"$f":"CV45-CV47","v":6950},null,"Manque / Excédent (-)",null,{"$f":"CZ49-F_SUBVENTIONS_APPORT_TOTAL_ORG","v":6950},{"$f":"DA49-F_SUBVENTIONS_APPORT_TOTAL_SHQ","v":6950}]
[]
[null,"Subvention (100%) - Adaptabilité du logement (SUAL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_SPH_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_SPH_ORG_AJ,F_COUT_ADAPTATION_SPH_ORG)","v":0},null,null,null,27,{"$f":"IndicateurAjuste(F_SUBVENTIONS_SPH_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_SPH_SHQ_AJ,F_COUT_ADAPTATION_SPH_SHQ)","v":0},null,null,null,null,"Prêt de démarrage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aide complémentaire","D",{"$f":"F_SUBVENTIONS_TOTALE_PRQ_ORG","v":0},{"$f":"F_SUBVENTIONS_TOTALE_PRQ_SHQ","v":0}]
[]
[null,"Subvention (100%) - Adaptation de domicile (SAD)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_SAD_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_SAD_ORG_AJ,F_COUT_ADAPTATION_SAD_ORG)","v":0},null,null,null,29,{"$f":"IndicateurAjuste(F_SUBVENTIONS_SAD_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_SAD_SHQ_AJ,F_COUT_ADAPTATION_SAD_SHQ)","v":0},null,null,null,null,null,{"$f":"Ajuster(F_SUBVENTIONS_PRET_DEMARRAGE_AJ,CalculerPretDemarrage(G_PROGRAMME, IP_NBRE_UNITES))","v":56000},null,null,null,null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Équités, corvées, résiduel emphytéose","E",{"$f":"F_SUBVENTIONS_VALEUR_MARCHANDE_ORG+F_SUBVENTIONS_VALEUR_CORVEE_ORG+F_SUBVENTIONS_EMPHYTEOSE_ORG","v":0},{"$f":"F_SUBVENTIONS_VALEUR_MARCHANDE_SHQ+F_SUBVENTIONS_VALEUR_CORVEE_SHQ+F_SUBVENTIONS_EMPHYTEOSE_SHQ","v":0}]
[]
[null,"Subvention Comité aviseur",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,103,null,null,null,null,{"$f":"F_SUBVENTION_COMITE_AVISEUR_SHQ","v":0},null,null,null,null,104,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subvention calculée AOT exclus Vers. Compt au ED","F",{"$f":"F_SUBVENTION_AOT_ORG","v":0},{"$f":"F_SUBVENTION_AOT_SHQ","v":0},null,"SUBVENTION AOT",null,0,0]
[]
[null,"Subvention Stratégie Aluminium",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,149,null,null,null,null,null,null,null,null,null,150]
[]
[null,"Subv. Plan inclusion économique",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,152,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTION_INCLUSION_ECONO_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_INCLUSION_ECONO_ORG_AJ,IF(OR(PARM_CODE_MANDATAIRE=\"M06100\",AND(Général!CE18<>\"AJ\",Général!CE18<>\"CN\",Général!CE18<>\"TR\")),0,F_SUBVENTIONS_BASE_ORG*0.0917))","v":0},null,null,null,153,{"$f":"IndicateurAjuste(F_SUBVENTION_INCLUSION_ECONO_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_INCLUSION_ECONO_SHQ_AJ,IF(OR(PARM_CODE_MANDATAIRE=\"M06100\",AND(Général!CE18<>\"AJ\",Général!CE18<>\"CN\",Général!CE18<>\"TR\")),0,F_SUBVENTIONS_BASE_SHQ*0.0917))","v":0}]
[]
[null,"Subvention - Volet I",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,154,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTION_TYP_VOLET_1_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_TYP_VOLET_1_ORG_AJ,\nIF(\nAND(G_PROJET_TERRITOIRE<>\"Territoire de Montréal\",\nF_RATIO_E_ORG>=20%,\nF_SUBVENTIONS_COUT_REALISATION_MAX_ORG<=F_SUBVENTIONS_COUT_REAL_TOTAL_ORG),\nIP_MAJORATION_TYP,\n0)\n)","v":0},null,null,null,155,{"$f":"IndicateurAjuste(F_SUBVENTION_TYP_VOLET_1_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_TYP_VOLET_1_SHQ_AJ,\nIF(\nAND(G_PROJET_TERRITOIRE<>\"Territoire de Montréal\",\nF_RATIO_E_SHQ>=20%,\nF_SUBVENTIONS_COUT_REALISATION_MAX_SHQ<=F_SUBVENTIONS_COUT_REAL_TOTAL_SHQ),\nIP_MAJORATION_TYP,\n0)\n)","v":0},null,null,null,null,"Avance prêt de démarrage"]
[]
[null,"Subvention - Loyers médians",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,156,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTION_LOYERS_MEDIAN_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_LOYERS_MEDIAN_ORG_AJ,\nIF(F_RATIO_E_ORG>=20%,T_LMM_MAJORATION,\n0)\n)","v":0},null,null,null,157,{"$f":"IndicateurAjuste(F_SUBVENTION_LOYERS_MEDIAN_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTION_LOYERS_MEDIAN_SHQ_AJ,\nIF(F_RATIO_E_SHQ>=20%,T_LMM_MAJORATION,\n0)\n)","v":0},null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_AVANCE_PRET_DEMARRAGE_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_AVANCE_PRET_DEMARRAGE_AJ,IF(21200+(830*(IP_NBRE_UNITES_I+IP_NBRE_UNITES_II+IP_NBRE_UNITES_III))>75000,75000,21200+(830*(IP_NBRE_UNITES_I+IP_NBRE_UNITES_II+IP_NBRE_UNITES_III))))","v":21200},null,null,null,null,{"$f":"AG65+1","v":158}]
[]
[null,"Subvention - Patrimoine Religieux",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,158,null,null,null,null,null,null,null,null,null,159]
[]
[null,"Subvention - Projet Démonstration",null,null,null,null,null,null,null,null,null,null,"Réf :",null,null,null,null,null,null,null,null,null,160,null,null,null,null,null,null,null,null,null,161]
[]
[]
[null,"SUBVENTION TOTALE:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_SUBVENTIONS_BASE_ORG+F_SUBVENTIONS_REGION_ELOIGNEE_ORG+F_SUBVENTIONS_PETITE_MUN_ORG+F_SUBVENTION_AOT_ORG+F_SUBVENTION_PROJET_NOVATEUR_ORG+F_SUBVENTIONS_SPH_ORG+F_SUBVENTIONS_SAD_ORG+F_SUBVENTION_COMITE_AVISEUR_ORG+F_SUBVENTION_STRATEGIE_ALUMINIUM_ORG+F_SUBVENTION_INCLUSION_ECONO_ORG+F_SUBVENTION_TYP_VOLET_1_ORG+F_SUBVENTION_LOYERS_MEDIAN_ORG+F_SUBVENTION_PATRIMOINE_RELIGIEUX_ORG+F_SUBVENTION_PROG_DEMO_ORG","v":0},null,null,null,null,31,{"$f":"F_SUBVENTIONS_BASE_SHQ+F_SUBVENTIONS_REGION_ELOIGNEE_SHQ+F_SUBVENTIONS_PETITE_MUN_SHQ+F_SUBVENTION_AOT_SHQ+F_SUBVENTION_PROJET_NOVATEUR_SHQ+F_SUBVENTIONS_SPH_SHQ+F_SUBVENTIONS_SAD_SHQ+F_SUBVENTION_COMITE_AVISEUR_SHQ+F_SUBVENTION_STRATEGIE_ALUMINIUM_SHQ+F_SUBVENTION_INCLUSION_ECONO_SHQ+F_SUBVENTION_TYP_VOLET_1_SHQ+F_SUBVENTION_LOYERS_MEDIAN_SHQ+F_SUBVENTION_PATRIMOINE_RELIGIEUX_SHQ+F_SUBVENTION_PROG_DEMO_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Coût de réalisation après subvention sans contribution \" & CU98*100 & \"%\"","v":"Coût de réalisation après subvention sans contribution 20%"},null,{"$f":"CU45-CU49","v":6950},{"$f":"CV45-CV49","v":6950}]
[]
[]
[]
[]
[]
[]
[]
[null,"APPORTS EN CAPITAL - RÉALISATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio : C. Milieu",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentages",null,null,null,null,{"$f":"\"Paramètre: contribution > \" & CU98*100 & \"%\"","v":"Paramètre: contribution > 20%"}]
[]
[null,null,"Contributions du milieu - Contributions monétaires uniquement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Réel :",null,{"$f":"C_MONTANT_TOTAL_SHQ","v":0},null,null,null,45,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage administration",null,0.05,0.05,null,"Montant emprunt",null,{"$f":"CU72","v":6950},{"$f":"CV72","v":6950}]
[]
[null,null,null,"Organisme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_ORGANISME_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_ORGANISME_ORG_AJ,C_ORG_MONETAIRE_ORG)","v":0},null,null,null,37,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_ORGANISME_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_ORGANISME_SHQ_AJ,C_ORG_MONETAIRE_SHQ)","v":0},null,null,null,null,"Min :",null,{"$f":"C_CONTRIBUTION_MINIMUM_SHQ","v":0},null,null,null,"45a",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage 1 VD",null,0.04,0.04,null,"Remboursement annuel",null,{"$f":"12*PMT(CU8/12,CU14,-CZ82,,0)","v":198.57142857142856},{"$f":"12*PMT(CV8/12,CV14,-DA82,,0)","v":198.57142857142856}]
[]
[null,null,null,"Municipalité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_MUNICIPALITE_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_MUNICIPALITE_ORG_AJ,C_MUNI_MONETAIRE_ORG)","v":0},null,null,null,39,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_MUNICIPALITE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_MUNICIPALITE_SHQ_AJ,C_MUNI_MONETAIRE_SHQ)","v":0},null,null,null,null,"O:",{"$f":"Ajuster(F_RATIO_E_ORG_AJ,IF( NOT(F_SUBVENTIONS_OBLIGE_ORG_AJ), IF(F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_ORG=0,0,ROUND(C_MONTANT_TOTAL_ORG/(F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_ORG),4)),0))","v":0},null,"S:",{"$f":"Ajuster(F_RATIO_E_SHQ_AJ,IF( NOT(F_SUBVENTIONS_OBLIGE_SHQ_AJ), IF(F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_SHQ=0,0,ROUND(C_MONTANT_TOTAL_SHQ/(F_SUBVENTIONS_COUT_REALISATION_ADMISSIBLE_SHQ),4)),0))","v":0},null,48,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage 2 VD",null,0.8,0.8,null,"a",null,{"$f":"PMT(CU8/12,CU14,-CZ82,,0)*12","v":198.57142857142856},{"$f":"PMT(CV8/12,CV14,-DA82,,0)*12","v":198.57142857142856}]
[]
[null,null,null,"Public",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_PUBLIC_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_PUBLIC_ORG_AJ,C_PU_TOTAL_MONETAIRE_ORG)","v":0},null,null,null,41,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_PUBLIC_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_PUBLIC_SHQ_AJ,C_PU_TOTAL_MONETAIRE_SHQ)","v":0},null,null,null,null,"O:",null,null,"S:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage Contribution",null,0.15,0.15,null,"b",null,{"$f":"PMT(CU10/12,CU14,-CZ82,,0)*12","v":275.91877018006454},{"$f":"PMT(CV10/12,CV14,-DA82,,0)*12","v":275.91877018006454}]
[]
[null,null,null,"Privé",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_PRIVE_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_PRIVE_ORG_AJ,C_PR_TOTAL_MONETAIRE_ORG)","v":0},null,null,null,43,{"$f":"IndicateurAjuste(F_SUBVENTIONS_APPORT_PRIVE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_APPORT_PRIVE_SHQ_AJ,C_PR_TOTAL_MONETAIRE_SHQ)","v":0},null,null,null,null,"Ratio : C. Milieu initial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage AOT","G",{"$f":"IF(OR($CO$19,AND($CO$23,$CO$21)),0.75,IF($CO$23,0.5,0))","v":0},{"$f":"IF(OR($CO$19,AND($CO$23,$CO$21)),0.75,IF($CO$23,0.5,0))","v":0},null,"Réserve capitalisée de gestion",null,{"$f":"IF(CU16<5,CZ82*0.015,0)","v":0},{"$f":"IF(CV16<5,DA82*0.015,0)","v":0}]
[]
[]
[null,"TOTAL DES CONTRIBUTIONS DU MILIEU - MONÉTAIRES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_SUBVENTIONS_APPORT_ORGANISME_ORG+F_SUBVENTIONS_APPORT_MUNICIPALITE_ORG+F_SUBVENTIONS_APPORT_PUBLIC_ORG+F_SUBVENTIONS_APPORT_PRIVE_ORG","v":0},null,null,null,null,46,{"$f":"F_SUBVENTIONS_APPORT_ORGANISME_SHQ+F_SUBVENTIONS_APPORT_MUNICIPALITE_SHQ+F_SUBVENTIONS_APPORT_PUBLIC_SHQ+F_SUBVENTIONS_APPORT_PRIVE_SHQ","v":0},null,null,null,null,null,"O:",{"$f":"CA93","v":0},null,"S:",{"$f":"CB93","v":0},null,109,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage_Complément AOT-Org","H",{"$f":"1-CU90","v":1},{"$f":"1-CV90","v":1},null,"Réserve de gestion (hypothèque)",null,{"$f":"MAX(((CZ88-CZ86)-(CZ90/((CU16*2)+1)))/((CU16*2)+1))","v":7.0315765098759986},{"$f":"MAX(((DA88-DA86)-(DA90/((CV16*2)+1)))/((CV16*2)+1))","v":7.0315765098759986}]
[]
[]
[null,"Subvention PRQ - Monétaire (autre que Conservation du Patrimoine bâti)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_TOTALE_PRQ_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_TOTALE_PRQ_ORG_AJ,C_AIDE_CONTRIBUTION_MONTANT_ORG)","v":0},null,null,null,49,{"$f":"IndicateurAjuste(F_SUBVENTIONS_TOTALE_PRQ_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_TOTALE_PRQ_SHQ_AJ,C_AIDE_CONTRIBUTION_MONTANT_SHQ)","v":0},null,null,null,null,"Majoration CMA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage_Complément AOT-Org",null,{"$f":"CU93","v":1},{"$f":"CV93","v":1},null,"Administration",null,{"$f":"Ajuster(BE_ADMINISTRATION_RES_ORG_AJ,CalculerAdministration(IF(ISERR(CZ101),0,CZ101), CU33, IP_NBRE_UNITES, G_ORGANISME_TYPE))","v":98.869900000000001},{"$f":"Ajuster(BE_ADMINISTRATION_RES_SHQ_AJ,CalculerAdministration(IF(ISERR(DA101),0,DA101), CV33, IP_NBRE_UNITES, G_ORGANISME_TYPE))","v":98.869900000000001}]
[]
[null,"Emprunt - Aide à l'exploitation capitalisée (Rabais de taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_SUBVENTIONS_EMPRUNT_AEC_ORG_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_EMPRUNT_AEC_ORG_AJ,F_EMPRUNT_MONTANT_PRET_ORG)","v":0},null,null,null,51,{"$f":"IndicateurAjuste(F_SUBVENTIONS_EMPRUNT_AEC_SHQ_AJ)","v":""},{"$f":"Ajuster(F_SUBVENTIONS_EMPRUNT_AEC_SHQ_AJ,F_EMPRUNT_MONTANT_PRET_SHQ)","v":0},null,null,null,null,"O:",{"$f":"Ajuster(F_TAUX_MAJ_CMA_ORG_AJ,IF(G_MAJ_CMA,F_TAUX_MAJ_CMA_CALC_ORG,0))","v":0},null,"S:",{"$f":"Ajuster(F_TAUX_MAJ_CMA_SHQ_AJ,IF(G_MAJ_CMA,F_TAUX_MAJ_CMA_CALC_SHQ,0))","v":0},null,110,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pourcentage maximal Contribution",null,0.2,0.2,null,"Vacances et mauvaises créances",null,{"$f":"Ajuster(BE_VACANCES_RES_ORG_AJ,CalculerMauvaisesCreances(IF(ISERR(CZ103),0,CZ103),IP_LOYERS_MEDIAN_SS_SERVC_ORG))","v":79.0959},{"$f":"Ajuster(BE_VACANCES_RES_SHQ_AJ,CalculerMauvaisesCreances(IF(ISERR(DA103),0,DA103),IP_LOYERS_MEDIAN_SS_SERVC_SHQ))","v":79.0959}]
[]
[]
[null,"TOTAL DES APPORTS EN CAPITAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_SUBVENTIONS_APPORT_TOTAL_ORG+F_SUBVENTIONS_TOTALE_PRQ_ORG+F_SUBVENTIONS_EMPRUNT_AEC_ORG","v":0},null,null,null,null,53,{"$f":"F_SUBVENTIONS_APPORT_TOTAL_SHQ+F_SUBVENTIONS_TOTALE_PRQ_SHQ+F_SUBVENTIONS_EMPRUNT_AEC_SHQ","v":0},null,null,null,null,null,"O:",null,null,"S:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dépenses totales",null,{"$f":"CU38+CZ84+CZ93+CZ96+CZ98","v":1977.3972200813043},{"$f":"CV38+DA84+DA93+DA96+DA98","v":1977.3972200813043}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loyers économiques annuels",null,{"$f":"CZ101-CU33","v":1977.3972200813043},{"$f":"DA101-CV33","v":1977.3972200813043}]
[null,"Dépenses totales de réalisation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_DEPENSES_REALISATION_TOTALES_ORG_AJ)","v":""},{"$f":"Ajuster(F_DEPENSES_REALISATION_TOTALES_ORG_AJ,BR_DEPENSES_TOTALES_TOT_ORG)","v":6950.2538000000004},null,null,null,54,{"$f":"IndicateurAjuste(F_DEPENSES_REALISATION_TOTALES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_DEPENSES_REALISATION_TOTALES_SHQ_AJ,BR_DEPENSES_TOTALES_TOT_SHQ)","v":6950.2538000000004}]
[]
[null,"Versement comptant à l'engagement définitif",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loyer économique sans service",null,{"$f":"CZ103+R_19_ORG-R_21_ORG-R_23_ORG-R_25_ORG","v":1977.3972200813043},{"$f":"DA103+R_19_SHQ-R_21_SHQ-R_23_SHQ-R_25_SHQ","v":1977.3972200813043}]
[]
[]
[null,"MONTANT GLOBAL DU FINANCEMENT INTÉRIMAIRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_DEPENSES_REALISATION_TOTALES_ORG-F_SUBVENTIONS_COMPTANT_ORG","v":6950.2538000000004},null,null,null,null,57,{"$f":"F_DEPENSES_REALISATION_TOTALES_SHQ-F_SUBVENTIONS_COMPTANT_SHQ","v":6950.2538000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Ratio viabilité \" & CU98 *100 & \"%\"","v":"Ratio viabilité 20%"},null,{"$f":"CZ106/CU21","v":{"$error":"#DIV/0!"}},{"$f":"DA106/CV21","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"CALCUL DE LA CONTRIBUTION FQHC",null,null,null,null,null,null,null,null,null,"Dernier ratio viabilité utilisé pour décision"]
[]
[null,"HYPOTHÈQUE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements forcés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ORG","SHQ"]
[null,null,"TERMES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux du prêt hypothécaire pour le 1er terme",{"$f":"G_TAUX_LT_ORG","v":0},{"$f":"G_TAUX_LT_SHQ","v":0},"A"]
[]
[null,null,null,"Taux d'intérêt pour le financement à long terme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_TAUX_LT_ORG","v":0},null,null,null,60,null,{"$f":"G_TAUX_LT_SHQ","v":0},null,null,null,null,"Ratio C : Prêt / JVM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux référence FQHC - obligations 5 ans",{"$f":"G_TAUX_OBLIGATION_5_ANS_ORG","v":0},{"$f":"G_TAUX_OBLIGATION_5_ANS_SHQ","v":0},"B"]
[]
[null,null,null,null,"Réserve de gestion (% d'augmentation du taux)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_RESERVE_ORG_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_RESERVE_ORG_AJ,0.02)","v":0.02},null,null,null,62,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_RESERVE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_RESERVE_SHQ_AJ,0.02)","v":0.02},null,null,null,null,"O:",{"$f":"RATIO_C_ORG","v":"S/O"},null,"S:",{"$f":"RATIO_C_SHQ","v":"S/O"},null,64,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux référence FQHC - obligations 10 ans",{"$f":"G_TAUX_OBLIGATION_10_ANS_ORG","v":0},{"$f":"G_TAUX_OBLIGATION_10_ANS_SHQ","v":0},"C"]
[]
[null,null,null,"Terme du prêt hypothécaire (nombre d'années)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_TERME_ORG_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_TERME_ORG_AJ,5)","v":5},null,null,null,65,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_TERME_SHQ_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_TERME_SHQ_AJ,5)","v":5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux du prêt hypothécaire pour le 2e terme",{"$f":"G_TAUX_LT_ORG+(10*G_TAUX_OBLIGATION_10_ANS_ORG-5*G_TAUX_OBLIGATION_5_ANS_ORG)/5-G_TAUX_OBLIGATION_5_ANS_ORG","v":0},{"$f":"G_TAUX_LT_SHQ+(10*G_TAUX_OBLIGATION_10_ANS_SHQ-5*G_TAUX_OBLIGATION_5_ANS_SHQ)/5-G_TAUX_OBLIGATION_5_ANS_SHQ","v":0},"D"]
[]
[null,null,null,"Amortissement (nombre d'années)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_AMORTISSEMENT_ORG_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_AMORTISSEMENT_ORG_AJ,IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_TERME,35))","v":35},null,null,null,67,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_AMORTISSEMENT_SHQ_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_AMORTISSEMENT_SHQ_AJ,IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_TERME,35))","v":35},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant de l'emprunt hypothécaire",{"$f":"F_HYPOTHEQUE_PRET_ORIG_ORG","v":6950},{"$f":"F_HYPOTHEQUE_PRET_ORIG_SHQ","v":6950},"E"]
[]
[null,null,"EMPRUNT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coût par mois",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Durée de l'amortissement",{"$f":"IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_TERME+PARM_CAP_PAT_AM_EMP_HYP,F_HYPOTHEQUE_AMORTISSEMENT_ORG)","v":35},{"$f":"IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_TERME+PARM_CAP_PAT_AM_EMP_HYP,F_HYPOTHEQUE_AMORTISSEMENT_SHQ)","v":35},"F"]
[]
[null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PMT((1+F_HYPOTHEQUE_TAUX_SHQ/2)^(1/6)-1,F_HYPOTHEQUE_AMORTISSEMENT_SHQ*12,-1000)","v":2.3809523809523809},null,null,"/ 1000$ 73",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur de la contribution au FQHC",{"$f":"-CUMPRINC((1+0.5*G_TAUX_LT_ORG)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_ORG,F_HYPOTHEQUE_PRET_ORIG_ORG,1,60,0)+-CUMPRINC((1+0.5*F_TAUX_PRET_2E_TERME_ORG)^(1/6)-1,12*(F_HYPOTHEQUE_AMORTISSEMENT_FQHC_ORG-5),F_HYPOTHEQUE_PRET_ORIG_ORG+CUMPRINC((1+0.5*G_TAUX_LT_ORG)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_ORG,F_HYPOTHEQUE_PRET_ORIG_ORG,1,60,0),1,60,0)","v":{"$error":"#NUM!"}},{"$f":"-CUMPRINC((1+0.5*G_TAUX_LT_SHQ)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_SHQ,F_HYPOTHEQUE_PRET_ORIG_SHQ,1,60,0)+-CUMPRINC((1+0.5*F_TAUX_PRET_2E_TERME_SHQ)^(1/6)-1,12*(F_HYPOTHEQUE_AMORTISSEMENT_FQHC_SHQ-5),F_HYPOTHEQUE_PRET_ORIG_SHQ+CUMPRINC((1+0.5*G_TAUX_LT_SHQ)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_SHQ,F_HYPOTHEQUE_PRET_ORIG_SHQ,1,60,0),1,60,0)","v":{"$error":"#NUM!"}},"G"]
[]
[null,null,null,"Montant d'emprunt initial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_ORIG_ORG_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_ORIG_ORG_AJ,F_SUBVENTIONS_COUT_REALISATION_ORG-F_SUBVENTIONS_TOTALE_ORG-F_SUBVENTIONS_APPORT_CAPITAL_TOTAL_ORG)","v":6950},null,null,null,106,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_ORIG_SHQ_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_ORIG_SHQ_AJ,F_SUBVENTIONS_COUT_REALISATION_SHQ-F_SUBVENTIONS_TOTALE_SHQ-F_SUBVENTIONS_APPORT_CAPITAL_TOTAL_SHQ)","v":6950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur de la contribution au FQHC (nommée pour extraction)",{"$f":"IF(ISERROR(CO126),0,CO126)","v":0},{"$f":"IF(ISERROR(CP126),0,CP126)","v":0},"G"]
[]
[null,null,null,"Contribution au FQHC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_CONTRIB_FQHC_ORG_AJ)","v":""},{"$f":"0","v":0},null,null,null,107,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_CONTRIB_FQHC_SHQ_AJ)","v":""},{"$f":"0","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actualisée de la contribution au FQHC",{"$f":"IF(ISERROR(F_VAL_CONTRIBUTION_FQHC_ORG),0, F_VAL_CONTRIBUTION_FQHC_ORG/((1+0.5*G_TAUX_LT_ORG)^10*(1+0.5*F_TAUX_PRET_2E_TERME_ORG)^10))","v":0},{"$f":"IF(ISERROR(F_VAL_CONTRIBUTION_FQHC_SHQ),0, F_VAL_CONTRIBUTION_FQHC_SHQ/((1+0.5*G_TAUX_LT_SHQ)^10*(1+0.5*F_TAUX_PRET_2E_TERME_SHQ)^10))","v":0},"H"]
[]
[null,null,null,"Contribution FQHC versée hors hypothèque",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108]
[]
[null,null,null,"Montant du prêt résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_RES_ORG_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_RES_ORG_AJ,F_HYPOTHEQUE_PRET_ORIG_ORG+F_HYPOTHEQUE_CONTRIB_FQHC_ORG-F_HYPOTHEQUE_CONTRIB_FQHC_HORS_HYP_ORG-IF(G_CAPITAL_PATIENT, F_CAP_PAT_RES_ORG, 0))","v":6950},null,null,null,69,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_RES_SHQ_AJ,F_HYPOTHEQUE_PRET_ORIG_SHQ+F_HYPOTHEQUE_CONTRIB_FQHC_SHQ-F_HYPOTHEQUE_CONTRIB_FQHC_HORS_HYP_SHQ-IF(G_CAPITAL_PATIENT, F_CAP_PAT_RES_SHQ, 0))","v":6950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant de l'emprunt (Rabais taxe Contribution)",{"$f":"-PV((1+0.5*G_TAUX_LT_ORG)^(1/6)-1,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_ORG*12,C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_ORG/12)","v":0},{"$f":"-PV((1+0.5*G_TAUX_LT_SHQ)^(1/6)-1,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_SHQ*12,C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ/12)","v":0}]
[]
[null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant de l'emprunt (Rabais taxe PRQ)",{"$f":"-PV((1+0.5*G_TAUX_LT_ORG)^(1/6)-1,C_AIDE_RABAIS_ANNEE_ORG*12,C_AIDE_RABAIS_MONTANT_ORG/12)","v":0},{"$f":"-PV((1+0.5*G_TAUX_LT_SHQ)^(1/6)-1,C_AIDE_RABAIS_ANNEE_SHQ*12,C_AIDE_RABAIS_MONTANT_SHQ/12)","v":0}]
[]
[null,null,null,"Montant du prêt non résidentiel initial",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_ORIG_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_ORIG_NRES_ORG_AJ,BR_COUT_REALISATION_NRES_ORG)","v":0},null,null,null,109,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_ORIG_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_ORIG_NRES_SHQ_AJ,BR_COUT_REALISATION_NRES_SHQ)","v":0}]
[]
[null,null,null,"Montant du prêt non résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_NRES_ORG_AJ,F_HYPOTHEQUE_PRET_ORIG_NRES_ORG-F_CAP_PAT_NRES_ORG)","v":0},null,null,null,71,{"$f":"IndicateurAjuste(F_HYPOTHEQUE_PRET_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_HYPOTHEQUE_PRET_NRES_SHQ_AJ,F_HYPOTHEQUE_PRET_ORIG_NRES_SHQ-F_CAP_PAT_NRES_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Montant de l'emprunt (Rabais taxe Total",{"$f":"SUM(CO133:CO136)","v":0},{"$f":"SUM(CP133:CP136)","v":0}]
[]
[]
[null,"MONTANT TOTAL DU PRÊT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_HYPOTHEQUE_PRET_RES_ORG+F_HYPOTHEQUE_PRET_NRES_ORG","v":6950},null,null,null,null,74,{"$f":"F_HYPOTHEQUE_PRET_RES_SHQ+F_HYPOTHEQUE_PRET_NRES_SHQ","v":6950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur de l'emprunt (Rabais taxes Total)",{"$f":"-CUMPRINC((1+0.5*G_TAUX_LT_ORG)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_ORG,F_EMPRUNT_RABAIS_TAXE_TOTAL_ORG,1,60,0)+-CUMPRINC((1+0.5*F_TAUX_PRET_2E_TERME_ORG)^(1/6)-1,12*(F_HYPOTHEQUE_AMORTISSEMENT_FQHC_ORG-5),F_EMPRUNT_RABAIS_TAXE_TOTAL_ORG+CUMPRINC((1+0.5*G_TAUX_LT_ORG)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_ORG,F_EMPRUNT_RABAIS_TAXE_TOTAL_ORG,1,60,0),1,60,0)","v":{"$error":"#NUM!"}},{"$f":"-CUMPRINC((1+0.5*G_TAUX_LT_SHQ)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_SHQ,F_EMPRUNT_RABAIS_TAXE_TOTAL_SHQ,1,60,0)+-CUMPRINC((1+0.5*F_TAUX_PRET_2E_TERME_SHQ)^(1/6)-1,12*(F_HYPOTHEQUE_AMORTISSEMENT_FQHC_SHQ-5),F_EMPRUNT_RABAIS_TAXE_TOTAL_SHQ+CUMPRINC((1+0.5*G_TAUX_LT_SHQ)^(1/6)-1,12*F_HYPOTHEQUE_AMORTISSEMENT_FQHC_SHQ,F_EMPRUNT_RABAIS_TAXE_TOTAL_SHQ,1,60,0),1,60,0)","v":{"$error":"#NUM!"}}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur de la contribution au FQHC (nommée pour extraction)",{"$f":"IF(ISERROR(CO143),0,CO143)","v":0},{"$f":"IF(ISERROR(CP143),0,CP143)","v":0}]
[null,"CAPITAL PATIENT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements forcés"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,"SHQ"]
[]
[null,"Ratio",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"0","v":0},null,null,null,null,110,{"$f":"0","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux d'intérêt - 2e terme",{"$f":"G_TAUX_LT_ORG+1/100","v":0.01},{"$f":"G_TAUX_LT_SHQ+1/100","v":0.01}]
[]
[null,"Terme",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_CAP_PAT_TERME_ORG_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_TERME_ORG_AJ,IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_TERME,0))","v":0},null,null,null,111,{"$f":"IndicateurAjuste(F_CAP_PAT_TERME_SHQ_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_TERME_SHQ_AJ,IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_TERME,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux d'intérêt - 3e terme",{"$f":"F_TAUX_CAP_PAT_2E_TERME_ORG+1/100","v":0.02},{"$f":"F_TAUX_CAP_PAT_2E_TERME_SHQ+1/100","v":0.02}]
[]
[null,"Montant résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_CAP_PAT_RES_ORG_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_RES_ORG_AJ,ROUND((BR_COUT_REALISATION_RES_ORG-BR_ADMIN_CAP_PAT_RES_ORG)*F_CAP_PAT_RATIO_ORG,0))","v":0},null,null,null,112,{"$f":"IndicateurAjuste(F_CAP_PAT_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_RES_SHQ_AJ,ROUND((BR_COUT_REALISATION_RES_SHQ-BR_ADMIN_CAP_PAT_RES_SHQ)*F_CAP_PAT_RATIO_SHQ,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux d'intérêt - 4e terme",{"$f":"F_TAUX_CAP_PAT_3E_TERME_ORG+1/100","v":0.03},{"$f":"F_TAUX_CAP_PAT_3E_TERME_SHQ+1/100","v":0.03}]
[]
[null,"Montant non résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_CAP_PAT_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_NRES_ORG_AJ,ROUND((BR_COUT_REALISATION_NRES_ORG-BR_ADMIN_CAP_PAT_NRES_ORG)*F_CAP_PAT_RATIO_ORG,0))","v":0},null,null,null,113,{"$f":"IndicateurAjuste(F_CAP_PAT_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_NRES_SHQ_AJ,ROUND((BR_COUT_REALISATION_NRES_SHQ-BR_ADMIN_CAP_PAT_NRES_SHQ)*F_CAP_PAT_RATIO_SHQ,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur - résidentielle - 15 ans",{"$f":"F_CAP_PAT_RES_ORG*(1+G_TAUX_PRET_CAP_PAT_ORG)^F_CAP_PAT_TERME_ORG","v":0},{"$f":"F_CAP_PAT_RES_SHQ*(1+G_TAUX_PRET_CAP_PAT_SHQ)^F_CAP_PAT_TERME_SHQ","v":0}]
[]
[null,"Montant total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_CAP_PAT_RES_ORG + F_CAP_PAT_NRES_ORG","v":0},null,null,null,114,null,{"$f":"F_CAP_PAT_RES_SHQ + F_CAP_PAT_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio remb. hypo rés prêt 20 ans vs prêt 15 ",0,0]
[]
[null,"Capital et intérêts à échéance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_CAP_PAT_ECHEANCE_ORG_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_ECHEANCE_ORG_AJ,ROUND(F_CAP_PAT_TOT_ORG*(1+F_CAP_PAT_TAUX_INT_SEM_ORG)^(F_CAP_PAT_TERME_ORG*2),0))","v":0},null,null,null,115,{"$f":"IndicateurAjuste(F_CAP_PAT_ECHEANCE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_CAP_PAT_ECHEANCE_SHQ_AJ,ROUND(F_CAP_PAT_TOT_SHQ*(1+F_CAP_PAT_TAUX_INT_SEM_SHQ)^(F_CAP_PAT_TERME_SHQ*2),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Projet admissible au Capital patient",{"$f":"IF(ISERROR(F_RATIO_REMB_HYP_20_VS_15_ORG),FALSE,IF(F_RATIO_REMB_HYP_20_VS_15_ORG<=PARM_CAP_PAT_PCT_MAJ_MAX_MENS,TRUE,FALSE))","v":true},{"$f":"IF(ISERROR(F_RATIO_REMB_HYP_20_VS_15_SHQ),FALSE,IF(F_RATIO_REMB_HYP_20_VS_15_SHQ<=PARM_CAP_PAT_PCT_MAJ_MAX_MENS,TRUE,FALSE))","v":true}]
[]
[null,"Financement total - Capital patient et prêt hypothécaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_HYPOTHEQUE_PRET_TOTAL_ORG + F_CAP_PAT_TOT_ORG","v":6950},null,null,null,116,null,{"$f":"F_HYPOTHEQUE_PRET_TOTAL_SHQ + F_CAP_PAT_TOT_SHQ","v":6950},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux d'intérêt  semestriel pour calcul",{"$f":"(1+G_TAUX_PRET_CAP_PAT_ORG)^(1/2)-1","v":0},{"$f":"(1+G_TAUX_PRET_CAP_PAT_SHQ)^(1/2)-1","v":0}]
[]
[]
[]
[null,"COÛT DU FINANCEMENT INTÉRIMAIRE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements forcés",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valeur actualisée de l'emprunt (Rabais taxes Total)",{"$f":"IF(OR(ISERROR(F_VAL_EMPRUNT_RABAIS_TAXE_FQHC_ORG),AND(C_MUNI_CREDIT_TAXE_FONCIERE_INF_ORG=0,C_AIDE_RABAIS_ACTUALISE_ORG=0)),0, F_VAL_EMPRUNT_RABAIS_TAXE_FQHC_ORG/((1+0.5*G_TAUX_LT_ORG)^10*(1+0.5*F_TAUX_PRET_2E_TERME_ORG)^10))","v":0},{"$f":"IF(OR(ISERROR(F_VAL_EMPRUNT_RABAIS_TAXE_FQHC_SHQ),AND(C_MUNI_CREDIT_TAXE_FONCIERE_INF_SHQ=0,C_AIDE_RABAIS_ACTUALISE_SHQ=0)),0, F_VAL_EMPRUNT_RABAIS_TAXE_FQHC_SHQ/((1+0.5*G_TAUX_LT_SHQ)^10*(1+0.5*F_TAUX_PRET_2E_TERME_SHQ)^10))","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,"Non résidentiel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,"Organisme",null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Calculs théoriques"]
[]
[null,"Estimation des déboursés progressifs à financer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_FINANCEMENT_DEBOURSES_FINANCE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DEBOURSES_FINANCE_RES_ORG_AJ,DeboursesProgressifsAFinancerRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_RES_ORG,F_SUBVENTIONS_COMPTANT_ORG,BR_DEPENSES_TOTALES_RES_ORG,BR_REVENU_LOYER_AVANT_DAI_RES_ORG,BR_REMBOURSEMENT_TPS_RES_ORG,BR_REMBOURSEMENT_TVQ_RES_ORG))","v":4170.1522999999997},null,null,null,76,{"$f":"IndicateurAjuste(F_FINANCEMENT_DEBOURSES_FINANCE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DEBOURSES_FINANCE_RES_SHQ_AJ,DeboursesProgressifsAFinancerRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_RES_SHQ,F_SUBVENTIONS_COMPTANT_SHQ,BR_DEPENSES_TOTALES_RES_SHQ,BR_REVENU_LOYER_AVANT_DAI_RES_SHQ,BR_REMBOURSEMENT_TPS_RES_SHQ,BR_REMBOURSEMENT_TVQ_RES_SHQ))","v":4170.1522999999997},null,null,null,null,{"$f":"IndicateurAjuste(F_FINANCEMENT_DEBOURSES_FINANCE_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DEBOURSES_FINANCE_NRES_ORG_AJ,DeboursesProgressifsAFinancerNRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_NRES_ORG,IA_EVAL_MARCHANDE_NRES_ORG,IA_EVAL_FONCIERE_NRES_ORG,BR_DEPENSES_TOTALES_NRES_ORG,BR_REVENU_LOYER_AVANT_DAI_NRES_ORG,BR_REMBOURSEMENT_TPS_NRES_ORG,BR_REMBOURSEMENT_TVQ_NRES_ORG))","v":0},null,null,null,77,{"$f":"IndicateurAjuste(F_FINANCEMENT_DEBOURSES_FINANCE_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DEBOURSES_FINANCE_NRES_SHQ_AJ,DeboursesProgressifsAFinancerNRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_NRES_SHQ,IA_EVAL_MARCHANDE_NRES_SHQ,IA_EVAL_FONCIERE_NRES_SHQ,BR_DEPENSES_TOTALES_NRES_SHQ,BR_REVENU_LOYER_AVANT_DAI_NRES_SHQ,BR_REMBOURSEMENT_TPS_NRES_SHQ,BR_REMBOURSEMENT_TVQ_NRES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DeboursesProgressifsAFinancerRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_RES_ORG,F_SUBVENTIONS_COMPTANT_ORG,BR_DEPENSES_TOTALES_RES_ORG,BR_REVENU_LOYER_AVANT_DAI_RES_ORG,BR_REMBOURSEMENT_TPS_RES_ORG,BR_REMBOURSEMENT_TVQ_RES_ORG)","v":4170.1522999999997},{"$f":"DeboursesProgressifsAFinancerRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_RES_SHQ,F_SUBVENTIONS_COMPTANT_SHQ,BR_DEPENSES_TOTALES_RES_SHQ,BR_REVENU_LOYER_AVANT_DAI_RES_SHQ,BR_REMBOURSEMENT_TPS_RES_SHQ,BR_REMBOURSEMENT_TVQ_RES_SHQ)","v":4170.1522999999997},{"$f":"DeboursesProgressifsAFinancerNRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_NRES_ORG,IA_EVAL_MARCHANDE_NRES_ORG,IA_EVAL_FONCIERE_NRES_ORG,BR_DEPENSES_TOTALES_NRES_ORG,BR_REVENU_LOYER_AVANT_DAI_NRES_ORG,BR_REMBOURSEMENT_TPS_NRES_ORG,BR_REMBOURSEMENT_TVQ_NRES_ORG)","v":0},{"$f":"DeboursesProgressifsAFinancerNRes(G_ORGANISME_INSCRIT,G_ORGANISME_FOURNITURE_SOI,BR_ACQUISITION_NRES_SHQ,IA_EVAL_MARCHANDE_NRES_SHQ,IA_EVAL_FONCIERE_NRES_SHQ,BR_DEPENSES_TOTALES_NRES_SHQ,BR_REVENU_LOYER_AVANT_DAI_NRES_SHQ,BR_REMBOURSEMENT_TPS_NRES_SHQ,BR_REMBOURSEMENT_TVQ_NRES_SHQ)","v":0}]
[]
[null,"Versement comptant à l'engagement définitif",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_SUBVENTIONS_COMPTANT_ORG","v":0},null,null,null,78,null,{"$f":"F_SUBVENTIONS_COMPTANT_SHQ","v":0}]
[]
[null,"Taux d'intérêt du financement intérimaire",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_TAUX_CT_ORG","v":0},null,null,null,80,null,{"$f":"G_TAUX_CT_SHQ","v":0},null,null,null,null,{"$f":"IndicateurAjuste(F_COUT_TAUX_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(F_COUT_TAUX_NRES_ORG_AJ,F_COUT_TAUX_RES_ORG)","v":0},null,null,null,81,{"$f":"IndicateurAjuste(F_COUT_TAUX_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_COUT_TAUX_NRES_SHQ_AJ,F_COUT_TAUX_RES_SHQ)","v":0}]
[]
[null,"Période de financement intérimaire (en mois)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_FINANCEMENT_DUREE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DUREE_RES_ORG_AJ,BR_DUREE_ORG)","v":0},null,null,null,82,{"$f":"IndicateurAjuste(F_FINANCEMENT_DUREE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DUREE_RES_SHQ_AJ,BR_DUREE_SHQ)","v":0},null,null,null,null,{"$f":"IndicateurAjuste(F_FINANCEMENT_DUREE_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DUREE_NRES_ORG_AJ,BR_DUREE_ORG)","v":0},null,null,null,83,{"$f":"IndicateurAjuste(F_FINANCEMENT_DUREE_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(F_FINANCEMENT_DUREE_NRES_SHQ_AJ,BR_DUREE_SHQ)","v":0}]
[]
[]
[null,"COÛT DU FINANCEMENT INTÉRIMAIRE (1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_RES_ORG_AJ,IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_RES_ORG),0,F_FINANCEMENT_DEBOURSES_FINANCE_RES_ORG)*F_COUT_TAUX_RES_ORG*F_FINANCEMENT_DUREE_RES_ORG/12)","v":0},null,null,null,null,84,{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_RES_SHQ_AJ,IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_RES_SHQ),0,F_FINANCEMENT_DEBOURSES_FINANCE_RES_SHQ)*F_COUT_TAUX_RES_SHQ*F_FINANCEMENT_DUREE_RES_SHQ/12)","v":0},null,null,null,null,null,{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_NRES_ORG_AJ,IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_NRES_ORG),0,F_FINANCEMENT_DEBOURSES_FINANCE_NRES_ORG)*F_COUT_TAUX_NRES_ORG*F_FINANCEMENT_DUREE_NRES_ORG/12)","v":0},null,null,null,null,85,{"$f":"Ajuster(BR_FINANCEMENT_INTERIMAIRE_NRES_SHQ_AJ,IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_NRES_SHQ),0,F_FINANCEMENT_DEBOURSES_FINANCE_NRES_SHQ)*F_COUT_TAUX_NRES_SHQ*F_FINANCEMENT_DUREE_NRES_SHQ/12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_THEO_RES_ORG),0,F_FINANCEMENT_DEBOURSES_FINANCE_THEO_RES_ORG)*F_COUT_TAUX_RES_ORG*BR_DUREE_ORG/12","v":0},{"$f":"IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_THEO_RES_SHQ),0,F_FINANCEMENT_DEBOURSES_FINANCE_THEO_RES_SHQ)*F_COUT_TAUX_RES_SHQ*BR_DUREE_SHQ/12","v":0},{"$f":"IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_THEO_NRES_ORG),0,F_FINANCEMENT_DEBOURSES_FINANCE_THEO_NRES_ORG)*F_COUT_TAUX_RES_ORG*BR_DUREE_ORG/12","v":0},{"$f":"IF(ISERR(F_FINANCEMENT_DEBOURSES_FINANCE_THEO_NRES_SHQ),0,F_FINANCEMENT_DEBOURSES_FINANCE_THEO_NRES_SHQ)*F_COUT_TAUX_RES_SHQ*BR_DUREE_SHQ/12","v":0}]
[]
[null,"(1)  Note: Le coût du financement intérimaire a pu faire l'objet d'un ajustement à l'onglet <Budget de réalisation>"]
[]
[null,"EMPRUNT - AIDE À L'EXPLOITATION CAPITALISÉE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ajustements forcés"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,"SHQ"]
[]
[null,"Montant du rabais de taxes (Valeur actualisée)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_EMPRUNT_RABAIS_TAXE_ORG_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_RABAIS_TAXE_ORG_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_ORG+C_AIDE_RABAIS_ACTUALISE_ORG)","v":0},null,null,null,86,{"$f":"IndicateurAjuste(F_EMPRUNT_RABAIS_TAXE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_RABAIS_TAXE_SHQ_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_SHQ+C_AIDE_RABAIS_ACTUALISE_SHQ)","v":0}]
[]
[null,"Conversion du rabais de taxe en emprunt (court terme)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_EMPRUNT_MONTANT_PRET_ORG_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_MONTANT_PRET_ORG_AJ,IF(F_EMPRUNT_CONVERSION_NON=TRUE,0,F_EMPRUNT_RABAIS_TAXE_ORG))","v":0},null,null,null,88,{"$f":"IndicateurAjuste(F_EMPRUNT_MONTANT_PRET_SHQ_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_MONTANT_PRET_SHQ_AJ,IF(F_EMPRUNT_CONVERSION_NON=TRUE,0,F_EMPRUNT_RABAIS_TAXE_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,false,true]
[]
[null,"Durée de l'emprunt à court terme (années)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_EMPRUNT_DUREE_ORG_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_DUREE_ORG_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_ORG)","v":0},null,null,null,90,{"$f":"IndicateurAjuste(F_EMPRUNT_DUREE_SHQ_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_DUREE_SHQ_AJ,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_SHQ)","v":0}]
[]
[null,"Taux d'intérêt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(F_EMPRUNT_TAUX_ORG_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_TAUX_ORG_AJ,F_HYPOTHEQUE_TAUX_ORG)","v":0},null,null,null,92,{"$f":"IndicateurAjuste(F_EMPRUNT_TAUX_SHQ_AJ)","v":""},{"$f":"Ajuster(F_EMPRUNT_TAUX_SHQ_AJ,F_HYPOTHEQUE_TAUX_SHQ)","v":0}]
[]
[]
[null,"REMBOURSEMENT ANNUEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_REMB_PRET_CAPITAL_RES_ORG+BE_REMB_PRET_INTERET_RES_ORG","v":0},null,null,null,null,94,{"$f":"BE_REMB_PRET_CAPITAL_RES_SHQ+BE_REMB_PRET_INTERET_RES_SHQ","v":0}]
[]
[]
[]
[]
[null,"PRÉCISIONS - Page 6 - Financement"]
[]
[null,null,"Calculs des subventions - SHQ"]
[]
[null,null,null,"Emphytéose",null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","a)  Si le bailleur est l'Immobilière SHQ, le montant inscrit correspond à la valeur de l'actif"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(voir la fiche de saisie « Terrain actuel » de l'onglet « Immeubles Actuels »)."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b)  Si le bailleur est une municipalité, le montant inscrit correspond, le cas échéant, à la différence entre "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"l'équité dégagée par l'emphytéose et la valeur reconnue de l'actif."]
[]
[null,null,null,"Coût de réalisation total pour subvention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Ce montant sert à établir le coût de réalisation admissible SHQ pour le calcul de la subvention de base."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Il représente le coût de réalisation total réduit du coût des travaux d'adaptation subventionnés"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(unités adaptées SUAL et unités adaptées SAD) à un taux de 100 %."]
[]
[null,null,null,"Prêt de démarrage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Montant maximum du prêt de démarrage inclus dans le montant de la subvention totale (champ no. 31)."]

{"sheet":"Budget d'exploitation","index":7,"n_rows":146,"n_cols":105,"rows_kept":146,"cut":false,"hidden":false,"merged":[[139,24,139,64],[141,24,141,64],[143,24,143,64],[145,24,145,64],[66,45,66,50],[65,45,65,50],[56,53,56,57],[56,48,56,50],[60,58,60,62],[114,33,114,38],[117,33,117,38],[118,33,118,38],[118,39,118,50],[117,39,117,50],[115,33,115,38],[116,33,116,38],[114,39,114,50],[113,33,113,38],[100,34,100,38],[110,33,110,38],[61,40,61,43],[67,21,67,24],[71,26,71,28],[60,53,60,57],[75,15,75,19],[79,15,79,19],[78,26,78,31],[82,21,82,24],[88,16,88,19],[105,39,105,43],[96,40,96,43],[88,21,88,24],[96,35,96,38],[105,34,105,38],[137,3,137,12],[115,19,115,32],[116,19,116,32],[117,19,117,32],[118,19,118,32],[115,2,115,6],[117,7,117,12],[117,13,117,18],[115,13,115,18],[121,2,121,64],[123,3,123,12],[115,39,115,50],[118,57,118,62],[118,51,118,56],[115,51,115,56],[125,24,125,64],[127,24,127,64],[129,24,129,64],[131,24,131,64],[132,24,132,64],[134,24,134,64],[135,24,135,64],[116,39,116,50],[117,2,117,6],[113,2,113,6],[114,2,114,6],[116,2,116,6],[113,13,113,18],[113,19,113,32],[112,19,112,32],[100,15,100,19],[105,15,105,19],[105,20,105,24],[110,13,110,18],[112,13,112,18],[53,40,53,43],[59,40,59,43],[53,29,53,31],[116,7,116,12],[94,16,94,19],[116,13,116,18],[114,19,114,32],[115,7,115,12],[114,7,114,12],[114,13,114,18],[94,21,94,24],[96,21,96,24],[65,39,65,43],[59,29,59,31],[54,29,54,31],[56,40,56,43],[61,29,61,31],[55,29,55,31],[60,35,60,38],[61,35,61,38],[68,40,68,43],[67,40,67,43],[60,40,60,43],[82,16,82,19],[26,2,26,24],[22,16,22,19],[43,16,43,19],[43,21,43,24],[39,16,39,19],[39,21,39,24],[35,16,35,19],[35,21,35,24],[23,16,23,19],[23,21,23,24],[37,16,37,19],[37,21,37,24],[22,21,22,24],[31,16,31,19],[31,21,31,24],[28,16,28,19],[28,21,28,24],[36,16,36,19],[36,21,36,24],[27,16,27,19],[38,16,38,19],[38,21,38,24],[27,21,27,24],[42,16,42,19],[46,35,46,38],[37,35,37,38],[47,16,47,19],[52,16,52,19],[52,21,52,24],[49,16,49,19],[48,16,48,19],[49,21,49,24],[48,21,48,24],[47,26,47,28],[48,26,48,28],[42,35,42,38],[46,16,46,19],[46,21,46,24],[42,21,42,24],[47,35,47,38],[47,29,47,31],[42,26,42,28],[42,29,42,31],[43,26,43,28],[43,29,43,31],[46,29,46,31],[46,26,46,28],[48,35,48,38],[59,21,59,24],[62,26,62,28],[47,21,47,24],[68,35,68,38],[67,26,67,31],[68,16,68,19],[66,35,66,38],[67,35,67,38],[55,16,55,19],[56,35,56,38],[52,35,52,38],[49,35,49,38],[65,34,65,38],[56,26,56,28],[56,29,56,31],[59,35,59,38],[60,29,60,31],[60,26,60,28],[59,26,59,28],[48,29,48,31],[87,3,87,12],[55,21,55,24],[55,26,55,28],[61,21,61,24],[71,21,71,24],[85,26,85,31],[87,21,87,24],[85,15,85,19],[85,20,85,24],[85,2,85,12],[86,21,86,24],[86,16,86,19],[79,20,79,24],[68,21,68,24],[71,16,71,19],[66,21,66,24],[66,3,66,12],[87,16,87,19],[62,16,62,19],[66,16,66,19],[65,15,65,19],[60,21,60,24],[62,21,62,24],[65,26,65,31],[37,53,37,57],[28,29,28,31],[31,26,31,31],[31,45,31,50],[36,58,36,62],[36,35,36,38],[39,58,39,62],[35,35,35,38],[35,40,35,43],[35,29,35,31],[39,26,39,28],[28,53,28,57],[31,53,31,57],[38,53,38,57],[39,53,39,57],[35,53,35,57],[37,40,37,43],[39,40,39,43],[36,40,36,43],[28,58,28,62],[37,26,37,28],[37,29,37,31],[39,35,39,38],[26,58,26,62],[27,53,27,57],[36,53,36,57],[31,35,31,38],[28,26,28,28],[26,26,26,30],[27,29,27,31],[27,26,27,28],[35,26,35,28],[31,40,31,43],[36,26,36,28],[36,29,36,31],[21,15,21,19],[21,20,21,24],[17,53,17,62],[17,15,17,24],[17,34,17,43],[18,29,18,31],[18,20,18,24],[18,34,18,38],[18,45,18,47],[18,48,18,50],[21,45,21,49],[21,39,21,43],[21,58,21,62],[21,26,21,30],[21,53,21,57],[21,34,21,38],[2,11,2,54],[3,11,3,54],[9,10,9,13],[9,63,9,64],[9,55,9,62],[7,59,7,63],[4,6,4,15],[5,1,5,64],[18,39,18,43],[18,58,18,62],[11,10,11,62],[9,21,9,53],[17,26,17,31],[17,45,17,50],[14,1,14,64],[17,2,18,13],[18,26,18,28],[18,15,18,19],[18,53,18,57],[11,63,11,64],[23,35,23,38],[22,29,22,31],[23,53,23,57],[23,29,23,31],[23,48,23,50],[22,40,22,43],[22,48,22,50],[23,40,23,43],[22,45,22,47],[23,45,23,47],[22,35,22,38],[22,53,22,57],[22,26,22,28],[22,58,22,62],[23,58,23,62],[27,58,27,62],[53,35,53,38],[42,45,42,50],[43,45,43,50],[42,53,42,57],[52,45,52,50],[52,53,52,57],[49,53,49,57],[53,26,53,28],[42,40,42,43],[38,35,38,38],[43,35,43,38],[39,29,39,31],[26,53,26,57],[23,26,23,28],[38,58,38,62],[38,40,38,43],[37,58,37,62],[31,58,31,62],[35,58,35,62],[46,40,46,43],[43,40,43,43],[43,53,43,57],[47,58,47,62],[46,58,46,62],[46,53,46,57],[43,58,43,62],[48,53,48,57],[52,58,52,62],[49,58,49,62],[49,40,49,43],[47,40,47,43],[52,40,52,43],[48,40,48,43],[59,53,59,57],[56,45,56,47],[54,45,54,50],[55,45,55,50],[53,45,53,50],[42,58,42,62],[47,53,47,57],[48,58,48,62],[59,58,59,62],[54,58,54,62],[55,58,55,62],[53,53,53,57],[55,53,55,57],[54,53,54,57],[53,58,53,62],[56,58,56,62],[49,11,49,13],[49,26,49,28],[49,29,49,31],[54,26,54,28],[62,29,62,31],[54,16,54,19],[82,26,82,28],[82,29,82,31],[68,26,68,31],[78,2,79,13],[79,26,79,28],[79,29,79,31],[61,16,61,19],[59,16,59,19],[68,3,68,12],[54,21,54,24],[61,26,61,28],[52,29,52,31],[56,16,56,19],[56,21,56,24],[65,20,65,24],[65,2,65,14],[67,3,67,12],[67,16,67,19],[88,3,88,12],[52,26,52,28],[53,16,53,19],[53,21,53,24],[60,16,60,19],[113,7,113,12],[113,39,113,50],[112,2,112,6],[112,7,112,12],[111,7,111,12],[110,7,110,12],[111,19,111,32],[111,13,111,18],[109,7,109,18],[109,19,110,32],[109,2,110,6],[111,2,111,6],[94,40,94,43],[88,40,88,43],[87,40,87,43],[75,39,75,43],[79,39,79,43],[67,45,67,50],[112,33,112,38],[67,53,67,57],[68,53,68,57],[105,53,105,57],[96,58,96,62],[111,57,111,62],[112,57,112,62],[112,39,112,50],[95,58,95,62],[94,58,94,62],[94,53,94,57],[68,45,68,50],[110,51,110,56],[111,39,111,50],[71,58,71,62],[112,51,112,56],[85,58,85,62],[82,58,82,62],[91,58,91,62],[68,58,68,62],[85,53,85,57],[75,53,75,57],[78,53,78,62],[82,53,82,57],[71,53,71,57],[113,57,113,62],[114,51,114,56],[114,57,114,62],[113,51,113,56],[117,51,117,56],[117,57,117,62],[116,57,116,62],[115,57,115,62],[116,51,116,56],[61,53,61,57],[61,58,61,62],[62,53,62,57],[67,58,67,62],[65,58,65,62],[66,58,66,62],[62,58,62,62],[108,2,108,62],[65,53,65,57],[66,53,66,57],[79,58,79,62],[85,39,85,43],[79,34,79,38],[66,26,66,31],[71,29,71,31],[66,40,66,43],[86,3,86,12],[75,20,75,24],[78,15,78,24],[95,16,95,19],[95,21,95,24],[104,2,106,13],[96,16,96,19],[100,20,100,24],[111,33,111,38],[95,35,95,38],[86,35,86,38],[85,34,85,38],[86,58,86,62],[88,58,88,62],[87,35,87,38],[110,39,110,50],[87,58,87,62],[91,53,91,57],[111,51,111,56],[100,53,100,57],[96,53,96,57],[110,57,110,62],[100,58,100,62],[109,51,109,62],[105,58,105,62],[71,35,71,38],[71,40,71,43],[88,35,88,38],[79,53,79,57],[85,45,85,50],[87,53,87,57],[75,58,75,62],[109,33,109,50],[94,35,94,38],[95,40,95,43],[95,53,95,57],[100,39,100,43],[86,53,86,57],[75,34,75,38],[78,34,78,43],[88,53,88,57],[86,40,86,43]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"}]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"}]
[null,"Page 7 - BUDGET D'EXPLOITATION"]
[]
[null,"PROJET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de la DAF :",{"$f":"G_PROJET_ETAPE_APPROUVE","v":"00:00:00"},{"$f":"G_APPRO_DATE","v":"00:00:00"}]
[]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NO_COMPLET","v":"ACL-00000"},null,null,null,1,null,null,null,null,null,null,"Étape du projet :",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_PROJET_ETAPE","v":0},null,null,null,null,null,null,null,2]
[]
[null,"Nom du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NOM","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3]
[]
[]
[null,"BUDGET"]
[]
[]
[null,null,"DÉPENSES D'EXPLOITATION",null,null,null,null,null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,"Ajustement",null,null,null,null,null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,"Ajustement",null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No Compte GL"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,"Organisme",null,null,null,null,"SHQ"]
[]
[]
[null,null,"Remboursement hypothécaire"]
[null,null,"Capital",null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_CAPITAL_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_CAPITAL_RES_ORG_AJ,CalculerRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_ORG,F_HYPOTHEQUE_AMORTISSEMENT_ORG,F_HYPOTHEQUE_PRET_RES_ORG))","v":198.6},null,null,null,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_CAPITAL_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_CAPITAL_RES_SHQ_AJ,CalculerRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_SHQ,F_HYPOTHEQUE_AMORTISSEMENT_SHQ,F_HYPOTHEQUE_PRET_RES_SHQ))","v":198.6},null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_CAPITAL_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_CAPITAL_NRES_ORG_AJ,CalculerRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_ORG,F_HYPOTHEQUE_AMORTISSEMENT_ORG,F_HYPOTHEQUE_PRET_NRES_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_CAPITAL_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_CAPITAL_NRES_SHQ_AJ,CalculerRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_SHQ,F_HYPOTHEQUE_AMORTISSEMENT_SHQ,F_HYPOTHEQUE_PRET_NRES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"BE_REMB_HYPOTHEQUE_CAPITAL_RES_ORG+BE_REMB_HYPOTHEQUE_CAPITAL_NRES_ORG","v":198.6},null,null,null,null,{"$f":"BE_REMB_HYPOTHEQUE_CAPITAL_RES_SHQ+BE_REMB_HYPOTHEQUE_CAPITAL_NRES_SHQ","v":198.6},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"65851","v":65851}]
[null,null,"Intérêts",null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_INTERET_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_INTERET_RES_ORG_AJ,CalculerInteretsRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_ORG,F_HYPOTHEQUE_AMORTISSEMENT_ORG,F_HYPOTHEQUE_PRET_RES_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_INTERET_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_INTERET_RES_SHQ_AJ,CalculerInteretsRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_SHQ,F_HYPOTHEQUE_AMORTISSEMENT_SHQ,F_HYPOTHEQUE_PRET_RES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_INTERET_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_INTERET_NRES_ORG_AJ,CalculerInteretsRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_ORG,F_HYPOTHEQUE_AMORTISSEMENT_ORG,F_HYPOTHEQUE_PRET_NRES_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_REMB_HYPOTHEQUE_INTERET_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_REMB_HYPOTHEQUE_INTERET_NRES_SHQ_AJ,CalculerInteretsRemboursementHypothecaire(F_HYPOTHEQUE_TAUX_SHQ,F_HYPOTHEQUE_AMORTISSEMENT_SHQ,F_HYPOTHEQUE_PRET_NRES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"BE_REMB_HYPOTHEQUE_INTERET_RES_ORG+BE_REMB_HYPOTHEQUE_INTERET_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REMB_HYPOTHEQUE_INTERET_RES_SHQ+BE_REMB_HYPOTHEQUE_INTERET_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"65751","v":65751}]
[]
[]
[null,null,"Remboursement de l'emprunt (rabais de taxe)"]
[null,null,"Capital",null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"IndicateurAjuste(BE_REMB_PRET_CAPITAL_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_REMB_PRET_CAPITAL_RES_ORG_AJ,CalculerRemboursementHypothecaire(F_EMPRUNT_TAUX_ORG,F_EMPRUNT_DUREE_ORG,F_EMPRUNT_MONTANT_PRET_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_REMB_PRET_CAPITAL_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_REMB_PRET_CAPITAL_RES_SHQ_AJ,CalculerRemboursementHypothecaire(F_EMPRUNT_TAUX_SHQ,F_EMPRUNT_DUREE_SHQ,F_EMPRUNT_MONTANT_PRET_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"BE_REMB_PRET_CAPITAL_RES_ORG","v":0},null,null,null,null,{"$f":"BE_REMB_PRET_CAPITAL_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"65852","v":65852}]
[null,null,"Intérêts",null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"IndicateurAjuste(BE_REMB_PRET_INTERET_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_REMB_PRET_INTERET_RES_ORG_AJ,CalculerInteretsRemboursementHypothecaire(F_EMPRUNT_TAUX_ORG,F_EMPRUNT_DUREE_ORG,F_EMPRUNT_MONTANT_PRET_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_REMB_PRET_INTERET_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_REMB_PRET_INTERET_RES_SHQ_AJ,CalculerInteretsRemboursementHypothecaire(F_EMPRUNT_TAUX_SHQ,F_EMPRUNT_DUREE_SHQ,F_EMPRUNT_MONTANT_PRET_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"BE_REMB_PRET_INTERET_RES_ORG","v":0},null,null,null,null,{"$f":"BE_REMB_PRET_INTERET_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"65752","v":65752}]
[]
[]
[null,null,"Rente emphytéotique",null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"IndicateurAjuste(BE_REMB_RENTE_EMPHYTEOTIQUE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REMB_RENTE_EMPHYTEOTIQUE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"IndicateurAjuste(BE_REMB_RENTE_EMPHYTEOTIQUE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REMB_RENTE_EMPHYTEOTIQUE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"BE_REMB_RENTE_EMPHYTEOTIQUE_RES_ORG+BE_REMB_RENTE_EMPHYTEOTIQUE_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REMB_RENTE_EMPHYTEOTIQUE_RES_SHQ+BE_REMB_RENTE_EMPHYTEOTIQUE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63691","v":63691}]
[]
[]
[null,null,"Taxes et assurances"]
[null,null,"Taxes foncières",null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"IndicateurAjuste(BE_TAXE_FONCIERE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_FONCIERE_RES_ORG_AJ,CalculerTaxesFoncieres(G_ORGANISME_CHARITE,G_ORGANISME_NO_ENREGISTREMENT,G_ORGANISME_REC_EXEMP_TFONC,G_ORGANISME_NO_DOSSIER,IP_TAXE_EXEMP,IA_TAXES_SERVICES_ANNUEL,IP_TAXE_SERVICES_PREVU_ORG,IP_VALEUR_FONC_AP_TRAVAUX_RES_ORG,IP_TAUX_FONCIER_PREVU_ORG,C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_ORG,C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_ORG,G_ORGANISME_DATE_ENTREE_VIGUEUR, G_ORGANISME_NO_RESOLUTION))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_FONCIERE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_FONCIERE_RES_SHQ_AJ,CalculerTaxesFoncieres(G_ORGANISME_CHARITE,G_ORGANISME_NO_ENREGISTREMENT,G_ORGANISME_REC_EXEMP_TFONC,G_ORGANISME_NO_DOSSIER,IP_TAXE_EXEMP,IA_TAXES_SERVICES_ANNUEL,IP_TAXE_SERVICES_PREVU_SHQ,IP_VALEUR_FONC_AP_TRAVAUX_RES_SHQ,IP_TAUX_FONCIER_PREVU_SHQ,C_MUNI_EXEMPTION_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ,C_MUNI_EXEMPTION_TAXE_FONCIERE_ANNEES_SHQ,G_ORGANISME_DATE_ENTREE_VIGUEUR, G_ORGANISME_NO_RESOLUTION))","v":0},null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"IndicateurAjuste(BE_TAXE_FONCIERE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_FONCIERE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"BE_TAXE_FONCIERE_RES_ORG+BE_TAXE_FONCIERE_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_TAXE_FONCIERE_RES_SHQ+BE_TAXE_FONCIERE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63713","v":63713}]
[null,null,"Taxes scolaires",null,null,null,null,null,null,null,null,null,null,null,124,{"$f":"IndicateurAjuste(BE_TAXE_SCOLAIRE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_SCOLAIRE_RES_ORG_AJ,CalculerTaxesScolaires(IP_VALEUR_FONC_AP_TRAVAUX_RES_ORG,IP_TAUX_SCOLAIRE_PREVU_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_SCOLAIRE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_SCOLAIRE_RES_SHQ_AJ,CalculerTaxesScolaires(IP_VALEUR_FONC_AP_TRAVAUX_RES_SHQ,IP_TAUX_SCOLAIRE_PREVU_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"IndicateurAjuste(BE_TAXE_SCOLAIRE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_SCOLAIRE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,126,{"$f":"BE_TAXE_SCOLAIRE_RES_ORG+BE_TAXE_SCOLAIRE_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_TAXE_SCOLAIRE_RES_SHQ+BE_TAXE_SCOLAIRE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63713","v":63713}]
[null,null,"Taxes de services",null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"IndicateurAjuste(BE_TAXE_SERVICES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_SERVICES_RES_ORG_AJ,IP_TAXE_SERVICES_PREVU_ORG)","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_SERVICES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_SERVICES_RES_SHQ_AJ,IP_TAXE_SERVICES_PREVU_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"IndicateurAjuste(BE_TAXE_SERVICES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_SERVICES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"BE_TAXE_SERVICES_RES_ORG+BE_TAXE_SERVICES_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_TAXE_SERVICES_RES_SHQ+BE_TAXE_SERVICES_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63714","v":63714}]
[null,null,"Taxes d'amélioration",null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"IndicateurAjuste(BE_TAXE_AMELIORATION_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_AMELIORATION_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,24,{"$f":"IndicateurAjuste(BE_TAXE_AMELIORATION_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_AMELIORATION_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,25,{"$f":"BE_TAXE_AMELIORATION_RES_ORG+BE_TAXE_AMELIORATION_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_TAXE_AMELIORATION_RES_SHQ+BE_TAXE_AMELIORATION_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63715","v":63715}]
[null,null,"Assurances (Tx Ass. 9% Sans Tps/Tvq)",null,null,null,null,null,null,null,null,null,null,null,26,{"$f":"IndicateurAjuste(BE_TAXE_ASSURANCE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_ASSURANCE_RES_ORG_AJ,CalculerAssurancesAnnuelle(G_PROJET_TERRITOIRE_FEDERATION,G_ORGANISME_TYPE,IP_VALEUR_REMPL_1+IP_VALEUR_REMPL_2,IP_VALEUR_REMPL_3,IP_NBRE_UNITES_I+IP_NBRE_UNITES_II,IP_NBRE_UNITES_III))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_ASSURANCE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_TAXE_ASSURANCE_RES_SHQ_AJ,CalculerAssurancesAnnuelle(G_PROJET_TERRITOIRE_FEDERATION,G_ORGANISME_TYPE,IP_VALEUR_REMPL_1+IP_VALEUR_REMPL_2,IP_VALEUR_REMPL_3,IP_NBRE_UNITES_I+IP_NBRE_UNITES_II,IP_NBRE_UNITES_III))","v":0},null,null,null,null,null,null,null,null,null,null,null,27,{"$f":"IndicateurAjuste(BE_TAXE_ASSURANCE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_TAXE_ASSURANCE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,28,{"$f":"BE_TAXE_ASSURANCE_RES_ORG+BE_TAXE_ASSURANCE_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_TAXE_ASSURANCE_RES_SHQ+BE_TAXE_ASSURANCE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63813","v":63813}]
[]
[]
[null,null,"Énergie, logements (Élec,Chauf,Eau..)",null,null,null,null,null,null,null,null,null,null,null,29,{"$f":"IndicateurAjuste(BE_ENERGIE_LOGEMENT_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_ENERGIE_LOGEMENT_RES_ORG_AJ,12*(IP_CH_FRAIS*IP_CH_NBRE_UNITES+IP_ST_FRAIS*IP_ST_NBRE_UNITES+IP_1C_FRAIS*IP_1C_NBRE_UNITES+IP_2C_FRAIS*IP_2C_NBRE_UNITES+IP_3C_FRAIS*IP_3C_NBRE_UNITES+IP_4C_FRAIS*IP_4C_NBRE_UNITES+IP_5C_FRAIS*IP_5C_NBRE_UNITES))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_ENERGIE_LOGEMENT_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_ENERGIE_LOGEMENT_RES_SHQ_AJ,12*(IP_CH_FRAIS*IP_CH_NBRE_UNITES+IP_ST_FRAIS*IP_ST_NBRE_UNITES+IP_1C_FRAIS*IP_1C_NBRE_UNITES+IP_2C_FRAIS*IP_2C_NBRE_UNITES+IP_3C_FRAIS*IP_3C_NBRE_UNITES+IP_4C_FRAIS*IP_4C_NBRE_UNITES+IP_5C_FRAIS*IP_5C_NBRE_UNITES))","v":0},null,null,null,null,null,null,null,null,null,null,null,30,{"$f":"IndicateurAjuste(BE_ENERGIE_LOGEMENT_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_ENERGIE_LOGEMENT_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,31,{"$f":"BE_ENERGIE_LOGEMENT_RES_ORG+BE_ENERGIE_LOGEMENT_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_ENERGIE_LOGEMENT_RES_SHQ+BE_ENERGIE_LOGEMENT_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63123","v":63123}]
[null,null,"Énergie, parties communes",null,null,null,null,null,null,null,null,null,null,null,32,{"$f":"IndicateurAjuste(BE_ENERGIE_COMMUN_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_ENERGIE_COMMUN_RES_ORG_AJ,IP_SUP_AIRES_COMMUNES * PARM_COUT_ENERGIE_PAR_M2)","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_ENERGIE_COMMUN_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_ENERGIE_COMMUN_RES_SHQ_AJ,IP_SUP_AIRES_COMMUNES * PARM_COUT_ENERGIE_PAR_M2)","v":0},null,null,null,null,null,null,null,null,null,null,null,33,{"$f":"IndicateurAjuste(BE_ENERGIE_COMMUN_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_ENERGIE_COMMUN_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,34,{"$f":"BE_ENERGIE_COMMUN_RES_ORG+BE_ENERGIE_COMMUN_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_ENERGIE_COMMUN_RES_SHQ+BE_ENERGIE_COMMUN_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63153","v":63153}]
[]
[]
[null,null,"Ascenseur",null,null,null,null,null,null,null,null,null,null,null,35,{"$f":"IndicateurAjuste(BE_ASCENCEUR_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_ASCENCEUR_RES_ORG_AJ,CalculerAscenseur(G_PROJET_REGION, BIDON))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_ASCENCEUR_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_ASCENCEUR_RES_SHQ_AJ,CalculerAscenseur(G_PROJET_REGION, BIDON))","v":0},null,null,null,null,null,null,null,null,null,null,null,36,{"$f":"IndicateurAjuste(BE_ASCENCEUR_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_ASCENCEUR_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,37,{"$f":"BE_ASCENCEUR_RES_ORG+BE_ASCENCEUR_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_ASCENCEUR_RES_SHQ+BE_ASCENCEUR_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"62389","v":62389}]
[null,null,"Conciergerie",null,null,null,null,null,null,null,null,null,null,null,38,{"$f":"IndicateurAjuste(BE_CONCIERGERIE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_CONCIERGERIE_RES_ORG_AJ,IF(LEFT(G_ORGANISME_TYPE,4)=\"COOP\",0,PARM_COUT_CONCIERGERIE * IP_NBRE_UNITES))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_CONCIERGERIE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_CONCIERGERIE_RES_SHQ_AJ,IF(LEFT(G_ORGANISME_TYPE,4)=\"COOP\",0,PARM_COUT_CONCIERGERIE * IP_NBRE_UNITES))","v":0},null,null,null,null,null,null,null,null,null,null,null,39,{"$f":"IndicateurAjuste(BE_CONCIERGERIE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_CONCIERGERIE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,40,{"$f":"BE_CONCIERGERIE_RES_ORG+BE_CONCIERGERIE_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_CONCIERGERIE_RES_SHQ+BE_CONCIERGERIE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"62174","v":62174}]
[null,null,"Entretien",null,null,null,null,null,null,null,null,null,null,null,41,{"$f":"IndicateurAjuste(BE_ENTRETIEN_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_ENTRETIEN_RES_ORG_AJ,CalculerEntretien(IP_CH_NBRE_UNITES,IP_NBRE_UNITES,BR_TRAVAUX_RES_ORG,BR_TRAVAUX_IMPREVUS_RES_ORG, BIDON))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_ENTRETIEN_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_ENTRETIEN_RES_SHQ_AJ,CalculerEntretien(IP_CH_NBRE_UNITES,IP_NBRE_UNITES,BR_TRAVAUX_RES_SHQ,BR_TRAVAUX_IMPREVUS_RES_SHQ, BIDON))","v":0},null,null,null,null,null,null,null,null,null,null,null,42,{"$f":"IndicateurAjuste(BE_ENTRETIEN_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_ENTRETIEN_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,43,{"$f":"BE_ENTRETIEN_RES_ORG+BE_ENTRETIEN_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_ENTRETIEN_RES_SHQ+BE_ENTRETIEN_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"62384","v":62384}]
[null,null,"Déneigement",null,null,null,null,"Aire(m2)",null,null,123,null,null,null,44,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_DENEIGEMENT_RES_ORG_AJ,CalculerDeneigement(G_PROJET_REGION, BE_AIRE_DENEIGEMENT))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_DENEIGEMENT_RES_SHQ_AJ,CalculerDeneigement(G_PROJET_REGION, BE_AIRE_DENEIGEMENT))","v":0},null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"BE_DENEIGEMENT_RES_ORG+BE_DENEIGEMENT_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_DENEIGEMENT_RES_SHQ+BE_DENEIGEMENT_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"62341","v":62341}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DENEIGEMENT_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"62341","v":62341}]
[]
[null,null,"Administration (%)",null,null,null,null,null,null,null,null,null,null,null,47,{"$f":"IndicateurAjuste(BE_ADMINISTRATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_ADMINISTRATION_RES_ORG_AJ,CalculerAdministration(IF(ISERR(BE_DEPENSES_TOTALES_RES_ORG),0,BE_DEPENSES_TOTALES_RES_ORG)-BE_DEPENSE_SERVICE_01_RES_ORG-BE_DEPENSE_SERVICE_02_RES_ORG-BE_DEPENSE_SERVICE_03_RES_ORG, BE_REVENUS_TOTAUX_RES_ORG-BE_REVENU_SERVICE_01_RES_ORG-BE_REVENU_SERVICE_02_RES_ORG-BE_REVENU_SERVICE_03_RES_ORG, IP_NBRE_UNITES, G_ORGANISME_TYPE))","v":98.871300000000005},null,null,null,{"$f":"IndicateurAjuste(BE_ADMINISTRATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_ADMINISTRATION_RES_SHQ_AJ,CalculerAdministration(IF(ISERR(BE_DEPENSES_TOTALES_RES_SHQ),0,BE_DEPENSES_TOTALES_RES_SHQ)-BE_DEPENSE_SERVICE_01_RES_SHQ-BE_DEPENSE_SERVICE_02_RES_SHQ-BE_DEPENSE_SERVICE_03_RES_SHQ, BE_REVENUS_TOTAUX_RES_SHQ-BE_REVENU_SERVICE_01_RES_SHQ-BE_REVENU_SERVICE_02_RES_SHQ-BE_REVENU_SERVICE_03_RES_SHQ, IP_NBRE_UNITES, G_ORGANISME_TYPE))","v":98.871300000000005},null,null,null,null,null,null,null,null,null,null,null,48,{"$f":"IndicateurAjuste(BE_ADMINISTRATION_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_ADMINISTRATION_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,49,{"$f":"BE_ADMINISTRATION_RES_ORG+BE_ADMINISTRATION_NRES_ORG","v":98.871300000000005},null,null,null,null,{"$f":"BE_ADMINISTRATION_RES_SHQ+BE_ADMINISTRATION_NRES_SHQ","v":98.871300000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"61192","v":61192}]
[null,null,"Vérification",null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"IndicateurAjuste(BE_VERIFICATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_VERIFICATION_RES_ORG_AJ,CalculerHonorairesVerification(G_PROJET_REGION, IP_NBRE_UNITES))","v":1500},null,null,null,{"$f":"IndicateurAjuste(BE_VERIFICATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_VERIFICATION_RES_SHQ_AJ,CalculerHonorairesVerification(G_PROJET_REGION, IP_NBRE_UNITES))","v":1500},null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"IndicateurAjuste(BE_VERIFICATION_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_VERIFICATION_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,52,{"$f":"BE_VERIFICATION_RES_ORG+BE_VERIFICATION_NRES_ORG","v":1500},null,null,null,null,{"$f":"BE_VERIFICATION_RES_SHQ+BE_VERIFICATION_NRES_SHQ","v":1500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"61252","v":61252}]
[null,null,"Formation et perfectionnement",null,null,null,null,null,null,null,null,null,null,null,53,{"$f":"IndicateurAjuste(BE_FORMATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_FORMATION_RES_ORG_AJ,IF(LEFT(G_ORGANISME_TYPE,4)=\"COOP\",PARM_FORMATION_COOP,PARM_FORMATION_AUTRE) * IP_NBRE_UNITES)","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_FORMATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_FORMATION_RES_SHQ_AJ,IF(LEFT(G_ORGANISME_TYPE,4)=\"COOP\",PARM_FORMATION_COOP,PARM_FORMATION_AUTRE) * IP_NBRE_UNITES)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,{"$f":"BE_FORMATION_RES_ORG","v":0},null,null,null,null,{"$f":"BE_FORMATION_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"61222","v":61222}]
[null,null,"Cotisation à la fédération",null,null,null,null,null,null,null,null,null,null,null,56,{"$f":"IndicateurAjuste(BE_COTISATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_COTISATION_RES_ORG_AJ,IF(LEFT(G_ORGANISME_TYPE,2)=\"OH\",0,IF(G_PROJET_TERRITOIRE_FEDERATION,IF(LEFT(G_ORGANISME_TYPE,4)=\"COOP\",PARM_COTISATION_COOP,PARM_COTISATION_AUTRE) * IP_NBRE_UNITES,0)))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_COTISATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_COTISATION_RES_SHQ_AJ,IF(LEFT(G_ORGANISME_TYPE,2)=\"OH\",0,IF(G_PROJET_TERRITOIRE_FEDERATION,IF(LEFT(G_ORGANISME_TYPE,4)=\"COOP\",PARM_COTISATION_COOP,PARM_COTISATION_AUTRE) * IP_NBRE_UNITES,0)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,{"$f":"BE_COTISATION_RES_ORG","v":0},null,null,null,null,{"$f":"BE_COTISATION_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"61742","v":61742}]
[null,null,"Frais  de suivi - Capital patient",null,null,null,null,null,null,null,null,null,null,null,127,{"$f":"IndicateurAjuste(BE_SUIVI_CAP_PAT_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_SUIVI_CAP_PAT_RES_ORG_AJ,PARM_CAP_PAT_TAUX_SUIV_ADMIN_BE*F_CAP_PAT_RES_ORG)","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_SUIVI_CAP_PAT_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_SUIVI_CAP_PAT_RES_SHQ_AJ,PARM_CAP_PAT_TAUX_SUIV_ADMIN_BE*F_CAP_PAT_RES_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,128,{"$f":"IndicateurAjuste(BE_SUIVI_CAP_PAT_NRES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_SUIVI_CAP_PAT_NRES_ORG_AJ,PARM_CAP_PAT_TAUX_SUIV_ADMIN_BE*F_CAP_PAT_NRES_ORG)","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_SUIVI_CAP_PAT_NRES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_SUIVI_CAP_PAT_NRES_SHQ_AJ,PARM_CAP_PAT_TAUX_SUIV_ADMIN_BE*F_CAP_PAT_NRES_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,null,129,{"$f":"BE_SUIVI_CAP_PAT_RES_ORG+BE_SUIVI_CAP_PAT_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_SUIVI_CAP_PAT_RES_SHQ+BE_SUIVI_CAP_PAT_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"61242","v":61242}]
[]
[]
[null,null,"Réserve de remplacement immobilière",null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_IMMO_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_REMPLACEMENT_IMMO_RES_ORG_AJ,(SUM(Q23:Q56)+BE_VACANCES_RES_ORG)*5%)","v":93.828415000000007},null,null,null,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_IMMO_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_REMPLACEMENT_IMMO_RES_SHQ_AJ,(SUM(V23:V56)+BE_VACANCES_RES_SHQ)*5%)","v":93.828415000000007},null,null,null,null,null,null,null,null,null,null,null,60,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_IMMO_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_IMMO_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,61,{"$f":"BE_RESERVE_REMPLACEMENT_IMMO_RES_ORG+BE_RESERVE_REMPLACEMENT_IMMO_NRES_ORG","v":93.828415000000007},null,null,null,null,{"$f":"BE_RESERVE_REMPLACEMENT_IMMO_RES_SHQ+BE_RESERVE_REMPLACEMENT_IMMO_NRES_SHQ","v":93.828415000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"64671","v":64671}]
[null,null,"Réserve de remplacement mobilière",null,null,null,null,null,null,null,null,null,null,null,62,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_MO_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_REMPLACEMENT_MO_RES_ORG_AJ,(BR_SALLE_LAVAGE_RES_ORG+BR_MOBILIER_SALLE_COMMUNE_RES_ORG+BR_MOBILIER_CLIENT_SPECIALE_RES_ORG+BR_ELECTROMENAGERS_ADAPTES_RES_ORG+BR_IMMOBILISATIONS_AUTRES_RES_ORG)*PARM_TAUX_REMPLACEMENT_MOBILIER)","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_MO_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_REMPLACEMENT_MO_RES_SHQ_AJ,(BR_SALLE_LAVAGE_RES_SHQ+BR_MOBILIER_SALLE_COMMUNE_RES_SHQ+BR_MOBILIER_CLIENT_SPECIALE_RES_SHQ+BR_ELECTROMENAGERS_ADAPTES_RES_SHQ+BR_IMMOBILISATIONS_AUTRES_RES_SHQ)*PARM_TAUX_REMPLACEMENT_MOBILIER)","v":0},null,null,null,null,null,null,null,null,null,null,null,63,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_MO_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_RESERVE_REMPLACEMENT_MO_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,64,{"$f":"BE_RESERVE_REMPLACEMENT_MO_RES_ORG+BE_RESERVE_REMPLACEMENT_MO_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_RESERVE_REMPLACEMENT_MO_RES_SHQ+BE_RESERVE_REMPLACEMENT_MO_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"64641","v":64641}]
[null,null,"Réserve de gestion (Hypothèque)",null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"IndicateurAjuste(BE_RESERVE_GESTION_HYPOTHEQUE_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_GESTION_HYPOTHEQUE_RES_ORG_AJ,CalculerReserveGestionHypotheque(BE_REMB_HYPOTHEQUE_CAPITAL_RES_ORG,BE_REMB_HYPOTHEQUE_INTERET_RES_ORG,F_HYPOTHEQUE_TAUX_ORG,F_HYPOTHEQUE_RESERVE_ORG,F_HYPOTHEQUE_AMORTISSEMENT_ORG,F_HYPOTHEQUE_TERME_ORG,BR_RESERVE_GESTION_RES_ORG,F_HYPOTHEQUE_PRET_RES_ORG))","v":7.0289818181818182},null,null,null,{"$f":"IndicateurAjuste(BE_RESERVE_GESTION_HYPOTHEQUE_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_GESTION_HYPOTHEQUE_RES_SHQ_AJ,CalculerReserveGestionHypotheque(BE_REMB_HYPOTHEQUE_CAPITAL_RES_SHQ,BE_REMB_HYPOTHEQUE_INTERET_RES_SHQ,F_HYPOTHEQUE_TAUX_SHQ,F_HYPOTHEQUE_RESERVE_SHQ,F_HYPOTHEQUE_AMORTISSEMENT_SHQ,F_HYPOTHEQUE_TERME_SHQ,BR_RESERVE_GESTION_RES_SHQ,F_HYPOTHEQUE_PRET_RES_SHQ))","v":7.0289818181818182},null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"IndicateurAjuste(BE_RESERVE_GESTION_HYPOTHEQUE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_RESERVE_GESTION_HYPOTHEQUE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"BE_RESERVE_GESTION_HYPOTHEQUE_RES_ORG+BE_RESERVE_GESTION_HYPOTHEQUE_NRES_ORG","v":7.0289818181818182},null,null,null,null,{"$f":"BE_RESERVE_GESTION_HYPOTHEQUE_RES_SHQ+BE_RESERVE_GESTION_HYPOTHEQUE_NRES_SHQ","v":7.0289818181818182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"64681","v":64681}]
[null,null,"Réserve de gestion (Subv. à l'exploit.)",null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"IndicateurAjuste(BE_RESERVE_GESTION_SUBVENTION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_GESTION_SUBVENTION_RES_ORG_AJ,CalculerReserveGestionSubvExpl(IP_TAXE_EXEMP,C_MUNI_CREDIT_TAXE_FONCIERE_ORG,C_AIDE_RABAIS_ACTUALISE_ORG,F_EMPRUNT_MONTANT_PRET_ORG,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_ORG,C_AIDE_RABAIS_ANNEE_ORG,C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_ORG,C_AIDE_RABAIS_MONTANT_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_RESERVE_GESTION_SUBVENTION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_RESERVE_GESTION_SUBVENTION_RES_SHQ_AJ,CalculerReserveGestionSubvExpl(IP_TAXE_EXEMP,C_MUNI_CREDIT_TAXE_FONCIERE_SHQ,C_AIDE_RABAIS_ACTUALISE_SHQ,F_EMPRUNT_MONTANT_PRET_SHQ,C_MUNI_CREDIT_TAXE_FONCIERE_ANNEES_SHQ,C_AIDE_RABAIS_ANNEE_SHQ,C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ,C_AIDE_RABAIS_MONTANT_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,{"$f":"BE_RESERVE_GESTION_SUBVENTION_RES_ORG","v":0},null,null,null,null,{"$f":"BE_RESERVE_GESTION_SUBVENTION_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"64691","v":64691}]
[]
[]
[null,null,"Dépenses de services - Volets II et III",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,{"$f":"BE_DEPENSE_SERVICE_01_TOT_ORG+BE_DEPENSE_SERVICE_02_TOT_ORG+BE_DEPENSE_SERVICE_03_TOT_ORG","v":0},null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_TOT_SHQ+BE_DEPENSE_SERVICE_02_TOT_SHQ+BE_DEPENSE_SERVICE_03_TOT_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"66800","v":66800}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,72,73,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_01_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_01_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,74,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_01_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_01_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"BE_DEPENSE_SERVICE_01_RES_ORG+BE_DEPENSE_SERVICE_01_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_RES_SHQ+BE_DEPENSE_SERVICE_01_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"66800","v":66800}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,76,77,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_02_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_02_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,78,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_02_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_02_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,79,{"$f":"BE_DEPENSE_SERVICE_02_RES_ORG+BE_DEPENSE_SERVICE_02_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_02_RES_SHQ+BE_DEPENSE_SERVICE_02_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"66800","v":66800}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,80,81,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_03_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_03_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,82,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_03_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_DEPENSE_SERVICE_03_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,83,{"$f":"BE_DEPENSE_SERVICE_03_RES_ORG+BE_DEPENSE_SERVICE_03_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_03_RES_SHQ+BE_DEPENSE_SERVICE_03_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"66800","v":66800}]
[]
[]
[null,null,"Vacances et mauvaises créances",null,null,null,null,null,null,null,null,null,null,null,84,{"$f":"IndicateurAjuste(BE_VACANCES_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_VACANCES_RES_ORG_AJ,CalculerMauvaisesCreances(IF(ISERR(BE_TOTAL_RES_ORG),0,BE_TOTAL_RES_ORG),IP_LOYERS_MEDIAN_SS_SERVC_ORG))","v":79.096999999999994},null,null,null,{"$f":"IndicateurAjuste(BE_VACANCES_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_VACANCES_RES_SHQ_AJ,CalculerMauvaisesCreances(IF(ISERR(BE_TOTAL_RES_SHQ),0,BE_TOTAL_RES_SHQ),IP_LOYERS_MEDIAN_SS_SERVC_SHQ))","v":79.096999999999994},null,null,null,null,null,null,null,null,null,null,null,85,{"$f":"IndicateurAjuste(BE_VACANCES_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_VACANCES_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,86,{"$f":"BE_VACANCES_RES_ORG+BE_VACANCES_NRES_ORG","v":79.096999999999994},null,null,null,null,{"$f":"BE_VACANCES_RES_SHQ+BE_VACANCES_NRES_SHQ","v":79.096999999999994},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51652","v":51652}]
[]
[]
[]
[null,null,"Dépenses totales",null,null,null,null,null,null,null,null,null,null,null,87,{"$f":"SUM(Q23:Q72)","v":1977.4256968181817},null,null,null,null,{"$f":"SUM(V23:V72)","v":1977.4256968181817},null,null,null,null,null,null,null,null,null,null,null,null,88,{"$f":"SUM(AJ23:AJ72)","v":0},null,null,null,null,{"$f":"SUM(AO23:AO72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,89,{"$f":"BE_DEPENSES_TOTALES_RES_ORG+BE_DEPENSES_TOTALES_NRES_ORG","v":1977.4256968181817},null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_RES_SHQ+BE_DEPENSES_TOTALES_NRES_SHQ","v":1977.4256968181817}]
[]
[]
[null,null,"REVENUS D'EXPLOITATION",null,null,null,null,null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,"Ajustement",null,null,null,null,null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,"SHQ",null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ"]
[]
[]
[null,null,"Aide à l'exploitation 1re année (Sans SLO)",null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"IndicateurAjuste(BE_AIDE_EXPLOITATION_RES_ORG_AJ)","v":""},{"$f":"Ajuster(BE_AIDE_EXPLOITATION_RES_ORG_AJ,CalculerAideExploitation(IP_TAXE_EXEMP, C_MUNI_CREDIT_TAXE_FONCIERE_ORG, C_AIDE_RABAIS_ACTUALISE_ORG, F_EMPRUNT_MONTANT_PRET_ORG, C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_ORG, C_AIDE_RABAIS_MONTANT_ORG, BE_REMB_PRET_CAPITAL_RES_ORG, BE_REMB_PRET_INTERET_RES_ORG))","v":0},null,null,null,{"$f":"IndicateurAjuste(BE_AIDE_EXPLOITATION_RES_SHQ_AJ)","v":""},{"$f":"Ajuster(BE_AIDE_EXPLOITATION_RES_SHQ_AJ,CalculerAideExploitation(IP_TAXE_EXEMP, C_MUNI_CREDIT_TAXE_FONCIERE_SHQ, C_AIDE_RABAIS_ACTUALISE_SHQ, F_EMPRUNT_MONTANT_PRET_SHQ, C_MUNI_CREDIT_TAXE_FONCIERE_MONTANT_ANNUEL_SHQ, C_AIDE_RABAIS_MONTANT_SHQ, BE_REMB_PRET_CAPITAL_RES_SHQ, BE_REMB_PRET_INTERET_RES_SHQ))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,{"$f":"BE_AIDE_EXPLOITATION_RES_ORG","v":0},null,null,null,null,{"$f":"BE_AIDE_EXPLOITATION_RES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"63724","v":63724}]
[]
[]
[null,null,"Revenus de services - Volets II et III",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,{"$f":"BE_REVENU_SERVICE_01_TOT_ORG+BE_REVENU_SERVICE_02_TOT_ORG+BE_REVENU_SERVICE_03_TOT_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_TOT_SHQ+BE_REVENU_SERVICE_02_TOT_SHQ+BE_REVENU_SERVICE_03_TOT_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51700","v":51700}]
[null,null,1,null,null,null,null,null,null,null,null,null,null,94,95,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_01_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_01_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,96,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_01_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_01_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,97,{"$f":"BE_REVENU_SERVICE_01_RES_ORG+BE_REVENU_SERVICE_01_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_RES_SHQ+BE_REVENU_SERVICE_01_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51700","v":51700}]
[null,null,2,null,null,null,null,null,null,null,null,null,null,98,99,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_02_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_02_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_02_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_02_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,101,{"$f":"BE_REVENU_SERVICE_02_RES_ORG+BE_REVENU_SERVICE_02_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_SERVICE_02_RES_SHQ+BE_REVENU_SERVICE_02_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51700","v":51700}]
[null,null,3,null,null,null,null,null,null,null,null,null,null,102,103,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_03_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_03_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,104,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_03_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_SERVICE_03_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,105,{"$f":"BE_REVENU_SERVICE_03_RES_ORG+BE_REVENU_SERVICE_03_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_SERVICE_03_RES_SHQ+BE_REVENU_SERVICE_03_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51700","v":51700}]
[]
[]
[null,null,"Autres revenus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,{"$f":"BE_REVENU_LOCATION_AUTRE_TOT_ORG+BE_REVENU_INTERET_TOT_ORG+BE_REVENU_DIVERS_TOT_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_LOCATION_AUTRE_TOT_SHQ+BE_REVENU_INTERET_TOT_SHQ+BE_REVENU_DIVERS_TOT_SHQ","v":0}]
[]
[]
[null,null,"Autres revenus de location (stationnement, etc)",null,null,null,null,null,null,null,null,null,null,null,107,{"$f":"IndicateurAjuste(BE_REVENU_LOCATION_AUTRE_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_LOCATION_AUTRE_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,108,{"$f":"IndicateurAjuste(BE_REVENU_LOCATION_AUTRE_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_LOCATION_AUTRE_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,109,{"$f":"BE_REVENU_LOCATION_AUTRE_RES_ORG+BE_REVENU_LOCATION_AUTRE_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_LOCATION_AUTRE_RES_SHQ+BE_REVENU_LOCATION_AUTRE_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51632","v":51632}]
[null,null,"Revenus d'intérêts",null,null,null,null,null,null,null,null,null,null,null,110,{"$f":"IndicateurAjuste(BE_REVENU_INTERET_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_INTERET_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,111,{"$f":"IndicateurAjuste(BE_REVENU_INTERET_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_INTERET_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,112,{"$f":"BE_REVENU_INTERET_RES_ORG+BE_REVENU_INTERET_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_INTERET_RES_SHQ+BE_REVENU_INTERET_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51861","v":51861}]
[null,null,"Revenus divers (laveuses, sécheuses, etc.)",null,null,null,null,null,null,null,null,null,null,null,113,{"$f":"IndicateurAjuste(BE_REVENU_DIVERS_RES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_DIVERS_RES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,114,{"$f":"IndicateurAjuste(BE_REVENU_DIVERS_NRES_ORG_AJ)","v":""},null,null,null,null,{"$f":"IndicateurAjuste(BE_REVENU_DIVERS_NRES_SHQ_AJ)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,115,{"$f":"BE_REVENU_DIVERS_RES_ORG+BE_REVENU_DIVERS_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REVENU_DIVERS_RES_SHQ+BE_REVENU_DIVERS_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"51864","v":51864}]
[]
[]
[]
[null,null,"Revenus totaux",null,null,null,null,null,null,null,null,null,null,null,116,{"$f":"SUM(Q83:Q97)","v":0},null,null,null,null,{"$f":"SUM(V83:V97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,117,{"$f":"SUM(AJ83:AJ97)","v":0},null,null,null,null,{"$f":"SUM(AO83:AO97)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,118,{"$f":"BE_REVENUS_TOTAUX_RES_ORG+BE_REVENUS_TOTAUX_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_REVENUS_TOTAUX_RES_SHQ+BE_REVENUS_TOTAUX_NRES_SHQ","v":0}]
[]
[]
[]
[null,null,"LOYERS ÉCONOMIQUES ANNUELS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,{"$f":"BE_DEPENSES_TOTALES_RES_ORG-BE_REVENUS_TOTAUX_RES_ORG","v":1977.4256968181817},null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_RES_SHQ-BE_REVENUS_TOTAUX_RES_SHQ","v":1977.4256968181817},null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"BE_DEPENSES_TOTALES_NRES_ORG-BE_REVENUS_TOTAUX_NRES_ORG","v":0},null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_NRES_SHQ-BE_REVENUS_TOTAUX_NRES_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,121,{"$f":"BE_TOTAL_RES_ORG+BE_TOTAL_NRES_ORG","v":1977.4256968181817},null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ+BE_TOTAL_NRES_SHQ","v":1977.4256968181817}]
[]
[]
[null,null,"VENTILATION - LOYERS ÉCONOMIQUES122"]
[null,null,"Typologie",null,null,null,null,"Loyer économique mensuel / unité",null,null,null,null,null,null,null,null,null,null,null,"Nombre d'unités",null,null,null,null,null,null,null,null,null,null,null,null,null,"Loyer économique mensuel / typologie",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loyer économique annuel"]
[null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ"]
[null,null,"Chambre",null,null,null,null,{"$f":"BE_TOTAL_RES_ORG/R_LOYER_ECONO_NET_ORG*R_LOY_ECON_NET_CH_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_CH","v":0},null,null,null,null,null,{"$f":"IP_CH_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_CH_ORG * IP_CH_NBRE_UNITES","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_CH_SHQ * IP_CH_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_CH_ORG","v":0},null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_CH_SHQ","v":0}]
[null,null,"Studio",null,null,null,null,{"$f":"BE_TOTAL_RES_ORG/R_LOYER_ECONO_NET_ORG*R_LOY_ECON_NET_ST_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_ST","v":0},null,null,null,null,null,{"$f":"IP_ST_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_ST_ORG * IP_ST_NBRE_UNITES","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_ST_SHQ * IP_ST_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_ST_ORG","v":0},null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_ST_SHQ","v":0}]
[null,null,"1CC",null,null,null,null,{"$f":"BE_TOTAL_RES_ORG/R_LOYER_ECONO_NET_ORG*R_LOY_ECON_NET_1C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_1C","v":0},null,null,null,null,null,{"$f":"IP_1C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_1C_ORG * IP_1C_NBRE_UNITES","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_1C_SHQ * IP_1C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_1C_ORG","v":0},null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_1C_SHQ","v":0}]
[null,null,"2CC",null,null,null,null,{"$f":"BE_TOTAL_RES_ORG/R_LOYER_ECONO_NET_ORG*R_LOY_ECON_NET_2C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_2C","v":0},null,null,null,null,null,{"$f":"IP_2C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_2C_ORG * IP_2C_NBRE_UNITES","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_2C_SHQ * IP_2C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_2C_ORG","v":0},null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_2C_SHQ","v":0}]
[null,null,"3CC",null,null,null,null,{"$f":"BE_TOTAL_RES_ORG/R_LOYER_ECONO_NET_ORG*R_LOY_ECON_NET_3C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_3C","v":0},null,null,null,null,null,{"$f":"IP_3C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_3C_ORG * IP_3C_NBRE_UNITES","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_3C_SHQ * IP_3C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_3C_ORG","v":0},null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_3C_SHQ","v":0}]
[null,null,"4CC",null,null,null,null,{"$f":"BE_TOTAL_RES_ORG/R_LOYER_ECONO_NET_ORG*R_LOY_ECON_NET_4C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_4C","v":0},null,null,null,null,null,{"$f":"IP_4C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_4C_ORG * IP_4C_NBRE_UNITES","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_4C_SHQ * IP_4C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_4C_ORG","v":0},null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_4C_SHQ","v":0}]
[null,null,"5CC",null,null,null,null,{"$f":"BE_TOTAL_RES_ORG/R_LOYER_ECONO_NET_ORG*R_LOY_ECON_NET_5C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_5C","v":0},null,null,null,null,null,{"$f":"IP_5C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_5C_ORG * IP_5C_NBRE_UNITES","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_5C_SHQ * IP_5C_NBRE_UNITES","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_5C_ORG","v":0},null,null,null,null,null,{"$f":"12*BE_LOYER_ECONOMIQUE_MENS_TOT_5C_SHQ","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenus totaux :",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_TOT_CH_ORG+BE_LOYER_ECONOMIQUE_MENS_TOT_ST_ORG+BE_LOYER_ECONOMIQUE_MENS_TOT_1C_ORG+BE_LOYER_ECONOMIQUE_MENS_TOT_2C_ORG+BE_LOYER_ECONOMIQUE_MENS_TOT_3C_ORG+BE_LOYER_ECONOMIQUE_MENS_TOT_4C_ORG+BE_LOYER_ECONOMIQUE_MENS_TOT_5C_ORG","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_TOT_CH_SHQ+BE_LOYER_ECONOMIQUE_MENS_TOT_ST_SHQ+BE_LOYER_ECONOMIQUE_MENS_TOT_1C_SHQ+BE_LOYER_ECONOMIQUE_MENS_TOT_2C_SHQ+BE_LOYER_ECONOMIQUE_MENS_TOT_3C_SHQ+BE_LOYER_ECONOMIQUE_MENS_TOT_4C_SHQ+BE_LOYER_ECONOMIQUE_MENS_TOT_5C_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_AN_TOT_CH_ORG+BE_LOYER_ECONOMIQUE_AN_TOT_ST_ORG+BE_LOYER_ECONOMIQUE_AN_TOT_1C_ORG+BE_LOYER_ECONOMIQUE_AN_TOT_2C_ORG+BE_LOYER_ECONOMIQUE_AN_TOT_3C_ORG+BE_LOYER_ECONOMIQUE_AN_TOT_4C_ORG+BE_LOYER_ECONOMIQUE_AN_TOT_5C_ORG","v":0},null,null,null,null,null,{"$f":"BE_LOYER_ECONOMIQUE_AN_TOT_CH_SHQ+BE_LOYER_ECONOMIQUE_AN_TOT_ST_SHQ+BE_LOYER_ECONOMIQUE_AN_TOT_1C_SHQ+BE_LOYER_ECONOMIQUE_AN_TOT_2C_SHQ+BE_LOYER_ECONOMIQUE_AN_TOT_3C_SHQ+BE_LOYER_ECONOMIQUE_AN_TOT_4C_SHQ+BE_LOYER_ECONOMIQUE_AN_TOT_5C_SHQ","v":0}]
[]
[]
[null,null,"PRÉCISIONS - Page 7 - Budget d'exploitation"]
[]
[null,null,null,"Dépenses d'exploitation"]
[]
[null,null,null,null,"Remboursement de l'emprunt (rabais de taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Remboursement de l'emprunt à court terme contracté dans le cadre de la conversion d'un rabais de taxes consenti par une municipalité."]
[]
[null,null,null,null,"Rente emphytéotique",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Redevance annuelle dans le cadre d'une emphytéose."]
[]
[null,null,null,null,"Aire (de déneigement)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Superficie totale en mètres carrés des espaces de stationnement et des allées piétonnières à déneiger."]
[]
[null,null,null,null,"Réserve de gestion (Hypothèque)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Cette réserve doit être constituée annuellement au cours des 5 années suivant la DAI. Elle vise à atténuer l'augmentation importante de loyer "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"qu'entraînerait une hausse sensible du taux d'intérêt lors du 1er renouvellement hypothécaire."]
[]
[null,null,null,null,"Réserve de gestion (Subvention à l'exploitation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Cette réserve est consituée si le rabais de taxes n'est pas converti en emprunt à court terme."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Elle a pour but d'éviter une hausse importante de loyer lorsque le rabais de taxes prendra fin."]
[]
[null,null,null,"Revenus d'exploitation"]
[]
[null,null,null,null,"Aide à l'exploitation - 1re année (sans PSL)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Montant du rabais de taxes applicable à la première année d'exploitation, s'il n'y a pas conversion du rabais en emprunt à court terme."]
[]
[null,null,null,null,"Autres revenus de location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Revenus générés par la location d'espaces autres que résidentiels (Exemple : espaces de stationnement)."]
[]
[null,null,null,null,"Revenus d'intérêt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Revenus d'intérêt générés par le compte bancaire, les réserves, les dépôts à terme, etc."]
[]
[null,null,null,null,"Revenus divers",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,":","Tout autre revenu, hors les revenus de services et de location (Exemple : laveuse, sécheuse, etc.)"]

{"sheet":"Résumé","index":8,"n_rows":147,"n_cols":81,"rows_kept":147,"cut":false,"hidden":false,"merged":[[124,35,124,40],[124,23,124,28],[124,29,124,34],[90,24,90,28],[117,35,117,40],[77,38,77,43],[83,24,83,30],[79,24,79,28],[84,3,84,23],[80,3,80,17],[85,24,85,28],[84,31,84,35],[84,24,84,28],[80,31,80,35],[83,31,83,37],[81,38,81,43],[81,31,81,35],[123,35,123,46],[78,31,78,35],[79,38,79,43],[84,38,84,43],[119,17,119,22],[117,17,117,22],[85,38,85,43],[126,2,126,10],[125,11,125,16],[125,29,125,34],[117,11,117,16],[119,11,119,16],[77,3,77,23],[78,24,78,28],[85,3,85,23],[86,24,86,28],[88,31,88,37],[118,35,118,40],[89,31,89,35],[89,3,89,23],[86,31,86,35],[89,24,89,28],[116,2,117,10],[118,2,118,10],[118,29,118,34],[93,24,93,30],[94,24,94,28],[94,31,94,35],[86,3,86,23],[88,24,88,30],[93,3,93,23],[69,10,69,12],[72,2,72,45],[76,24,76,28],[74,38,74,44],[74,31,74,37],[76,38,76,43],[76,3,76,23],[69,13,69,14],[74,24,74,30],[69,41,69,44],[75,3,75,23],[74,3,74,23],[83,38,83,44],[80,38,80,43],[85,31,85,35],[83,3,83,23],[80,19,80,20],[78,3,78,23],[81,3,81,23],[80,24,80,28],[81,24,81,28],[79,3,79,23],[80,21,80,23],[78,38,78,43],[79,31,79,35],[60,3,60,9],[60,10,60,12],[58,3,58,9],[59,13,59,14],[58,15,58,20],[59,15,59,20],[60,27,60,33],[60,41,60,44],[68,15,68,20],[60,15,60,20],[64,13,64,14],[65,27,65,33],[67,21,67,26],[68,21,68,26],[65,13,65,14],[64,27,64,33],[64,21,64,26],[60,21,60,26],[64,3,64,9],[64,10,64,12],[65,3,65,9],[65,10,65,12],[62,13,62,14],[64,15,64,20],[62,41,62,44],[65,34,65,40],[62,34,62,40],[63,41,63,44],[69,34,69,40],[63,34,63,40],[64,34,64,40],[66,34,66,40],[77,31,77,35],[67,41,67,44],[65,41,65,44],[67,27,67,33],[75,31,75,35],[75,38,75,43],[75,24,75,28],[64,41,64,44],[66,41,66,44],[76,31,76,35],[66,10,66,12],[67,3,67,9],[67,34,67,40],[77,24,77,28],[63,3,63,9],[62,3,62,9],[62,10,62,12],[63,10,63,12],[63,13,63,14],[63,15,63,20],[62,15,62,20],[62,27,62,33],[63,27,63,33],[63,21,63,26],[62,21,62,26],[66,21,66,26],[65,21,65,26],[68,34,68,40],[66,13,66,14],[65,15,65,20],[66,3,66,9],[66,27,66,33],[67,13,67,14],[67,10,67,12],[31,16,31,19],[31,21,31,24],[27,33,28,35],[43,41,43,45],[41,41,41,45],[27,10,27,28],[58,13,58,14],[58,27,58,33],[56,2,56,45],[31,35,31,39],[27,40,28,42],[49,41,49,45],[59,34,59,40],[58,34,58,40],[49,35,49,39],[58,21,58,26],[39,35,39,39],[44,41,44,45],[61,27,61,33],[61,10,61,12],[61,13,61,14],[61,15,61,20],[61,21,61,26],[60,13,60,14],[60,34,60,40],[59,41,59,44],[59,21,59,26],[61,41,61,44],[61,34,61,40],[59,27,59,33],[7,1,7,31],[7,43,7,47],[9,13,9,15],[9,29,9,40],[9,10,9,11],[2,11,2,36],[3,11,3,36],[4,6,4,13],[5,1,5,47],[21,40,22,42],[23,40,24,42],[27,36,28,38],[52,35,52,39],[31,41,31,45],[25,10,25,28],[29,10,29,28],[27,43,28,45],[23,10,23,28],[52,41,52,45],[43,35,43,39],[45,35,45,39],[23,33,24,35],[23,36,24,38],[25,36,26,38],[47,41,47,45],[37,2,37,33],[25,33,26,35],[25,40,26,42],[39,41,39,45],[34,1,34,47],[37,41,37,44],[37,36,37,39],[25,43,26,45],[138,9,138,15],[133,22,133,28],[129,11,129,16],[129,17,129,22],[129,23,129,28],[128,2,128,10],[140,1,140,47],[129,2,129,10],[129,29,129,34],[129,35,129,40],[129,41,129,46],[135,14,135,20],[135,23,135,27],[132,1,132,47],[135,3,135,10],[133,2,133,21],[133,29,133,47],[128,11,128,16],[127,41,127,46],[128,41,128,46],[125,35,125,40],[127,35,127,40],[125,17,125,22],[126,17,126,22],[126,11,126,16],[127,17,127,22],[127,23,127,28],[127,11,127,16],[128,23,128,28],[128,17,128,22],[127,29,127,34],[125,23,125,28],[126,35,126,40],[127,2,127,10],[128,29,128,34],[128,35,128,40],[123,11,123,22],[126,41,126,46],[123,2,124,10],[125,2,125,10],[120,17,120,22],[117,41,117,46],[119,29,119,34],[120,23,120,28],[119,23,119,28],[118,23,118,28],[123,23,123,34],[126,29,126,34],[126,23,126,28],[124,41,124,46],[125,41,125,46],[120,35,120,40],[124,11,124,16],[124,17,124,22],[120,2,120,10],[120,11,120,16],[119,2,119,10],[118,11,118,16],[119,35,119,40],[119,41,119,46],[120,29,120,34],[117,29,117,34],[120,41,120,46],[105,35,105,39],[109,35,109,39],[106,41,106,45],[108,41,108,45],[105,41,105,45],[118,41,118,46],[116,35,116,46],[114,1,114,47],[117,23,117,28],[116,23,116,34],[106,11,106,14],[108,11,108,14],[109,41,109,45],[106,16,106,20],[108,16,108,20],[116,11,116,22],[118,17,118,22],[106,35,106,39],[108,35,108,39],[68,13,68,14],[69,15,69,20],[67,15,67,20],[69,27,69,33],[68,10,68,12],[69,3,69,9],[68,3,68,9],[69,21,69,26],[90,31,90,35],[105,16,105,20],[105,11,105,14],[104,11,104,14],[86,38,86,43],[98,1,98,47],[90,3,90,23],[89,38,89,43],[88,38,88,44],[95,38,95,43],[102,41,102,45],[93,31,93,37],[93,38,93,44],[68,41,68,44],[68,27,68,33],[66,15,66,20],[61,3,61,9],[58,41,58,44],[59,10,59,12],[59,3,59,9],[11,10,11,45],[15,33,15,36],[19,36,20,38],[19,40,20,42],[17,33,17,45],[13,10,13,36],[19,43,20,45],[13,44,13,45],[15,10,15,24],[21,33,22,35],[23,43,24,45],[21,43,22,45],[42,41,42,45],[45,41,45,45],[21,36,22,38],[42,35,42,39],[44,35,44,39],[47,35,47,39],[41,35,41,39],[94,38,94,43],[104,16,104,20],[102,16,102,20],[104,41,104,45],[103,35,103,39],[102,35,102,39],[104,35,104,39],[103,41,103,45],[90,38,90,43],[91,38,91,43],[88,3,88,23],[91,31,91,35],[103,16,103,20],[102,11,102,14],[103,11,103,14],[95,24,95,28],[94,3,94,23],[91,3,91,23],[91,24,91,28],[95,3,95,23],[95,31,95,35]]}
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Demande d'aide financière"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"MP_VERSION","v":"Version 12.2.00C"}]
[null,null,null,null,null,"Formulaire en date du",{"$f":"TODAY()","v":"2024-10-04"}]
[null,"Page 8 - RÉSUMÉ"]
[]
[null,"PROJET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date de la DAF :",{"$f":"G_PROJET_ETAPE_APPROUVE","v":"00:00:00"},{"$f":"G_APPRO_DATE","v":"00:00:00"}]
[]
[null,"Numéro du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROGRAMME","v":"ACL"},null,"-",{"$f":"G_PROJET_NUMERO","v":"00000"},null,null,1,null,null,null,null,null,null,null,null,null,null,"Étape du projet :",null,{"$f":"G_PROJET_ETAPE","v":0},null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_PROJET_APPROUVE","v":false}]
[]
[null,"Nom du projet",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_NOM","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[]
[null,"Municipalité",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_MUNICIPALITE","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU12+1","v":5},null,null,null,null,"Arrondissement",":",{"$f":"G_PROJET_ARRONDISSEMENT","v":0},null,6]
[]
[null,"Adresse principale",null,null,null,null,null,null,null,":",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,"Code postal",null,null,null,null,null,":",null,null,null,null,{"$f":"Z16+1","v":8}]
[]
[null,null,null,null,null,null,null,null,null,null,"Municipalité participante",null,null,null,null,null,null,null,":",null,null,null,null,null,9,null,"Type d'intervention",null,null,null,null,null,":",{"$f":"G_PROJET_TYPE_INTERVENTION","v":0},null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_PROJET_MUN_PARTICIPANTE","v":false},{"$f":"G_PROJET_MUN_PARTICIPANTE_NON","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,"Moins de 2000 habitants",null,null,null,null,null,null,null,":",null,null,null,null,null,11,null,"Subvention PAMH",null,null,null,null,null,":",null,12,14,"Nb Unités",null,null,null,"Unités SPH",null,null,"Unités SAD",null,null,null,false,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_PROJET_MUN_2500","v":false},{"$f":"G_PROJET_MUN_2500_NON","v":false},{"$f":"G_PROJET_TERRITOIRE_FEDERATION_NON","v":false}]
[]
[null,null,null,null,null,null,null,null,null,null,"Territoire de Fédération",null,null,null,null,null,null,null,":",null,null,null,null,null,13,null,null,null,null,null,null,null,"Unités / volet  : ","Volet I",null,null,{"$f":"IP_NBRE_UNITES_I","v":0},null,null,null,{"$f":"G_UNITES_SPH_I","v":0},null,null,{"$f":"G_UNITES_SAD_I","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_PROJET_TERRITOIRE_FEDERATION","v":false},{"$f":"G_PROJET_TERRITOIRE_FEDERATION_NON","v":false},{"$f":"G_PROJET_SUBVENTION_PAMH","v":false}]
[]
[null,"Région administrative",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_REGION","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,"Volet II",null,null,{"$f":"IP_NBRE_UNITES_II","v":0},null,null,null,{"$f":"G_UNITES_SPH_II","v":0},null,null,{"$f":"G_UNITES_SAD_II","v":0}]
[]
[null,"Territoire",null,null,null,null,null,null,null,":",{"$f":"G_PROJET_TERRITOIRE","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,"Volet III",null,null,{"$f":"IP_NBRE_UNITES_III","v":0},null,null,null,{"$f":"G_UNITES_SPH_III","v":0},null,null,{"$f":"G_UNITES_SAD_III","v":0}]
[]
[null,"Date d'occupation",null,null,null,null,null,null,null,":",{"$f":"IF(ISBLANK(G_PROJET_DATE_OCCUPATION),\"\",G_PROJET_DATE_OCCUPATION)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16b",null,null,null,"Total",null,null,{"$f":"IP_NBRE_UNITES","v":0},null,null,null,{"$f":"G_UNITES_SPH","v":0},null,null,{"$f":"G_UNITES_SAD","v":0}]
[]
[null,"Date ajust. intérêts",null,null,null,null,null,null,null,":",{"$f":"IF(ISBLANK(G_PROJET_DATE_DAI),\"\",G_PROJET_DATE_DAI)","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79]
[]
[null,"Capital patient",null,null,null,null,null,null,null,":",null,84,null,null,null,"Indice 16/15 :",{"$f":"IF(ISERROR(F_RATIO_REMB_HYP_20_VS_15_ORG),\"S/O\",F_RATIO_REMB_HYP_20_VS_15_ORG)","v":0},null,null,null,86,{"$f":"IF(ISERROR(F_RATIO_REMB_HYP_20_VS_15_SHQ),\"S/O\",F_RATIO_REMB_HYP_20_VS_15_SHQ)","v":0},null,null,null,null,null,null,null,null,null,null,"Montant total :",null,null,{"$f":"F_CAP_PAT_TOT_ORG","v":0},null,null,null,null,85,{"$f":"F_CAP_PAT_TOT_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G_CAPITAL_PATIENT","v":false}]
[]
[]
[null,"RATIOS"]
[]
[]
[null,null,"Calcul du ratio loyer économique / loyer médian (résidentiel)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ"]
[]
[null,null,"Loyers économiques annuels",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_TOTAL_RES_ORG","v":1977.4256968181817},null,null,null,null,17,{"$f":"BE_TOTAL_RES_SHQ","v":1977.4256968181817}]
[]
[null,null,"+","Aide à l'exploitation de la 1ère année (Sans SLO)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_AIDE_EXPLOITATION_RES_ORG","v":0},null,null,null,null,19,{"$f":"BE_AIDE_EXPLOITATION_RES_SHQ","v":0}]
[null,null,"-","Réserves de gestion pour l'aide à l'exploitation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_RESERVE_GESTION_SUBVENTION_RES_ORG","v":0},null,null,null,null,21,{"$f":"BE_RESERVE_GESTION_SUBVENTION_RES_SHQ","v":0}]
[null,null,"-","Remboursement hypothécaire (aide à l'exploitation capitalisée & rabais de taxes PRQ)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_TAXE_EXEMP,0,-PMT((1+0.5*G_TAUX_LT_ORG)^(1/6)-1,(F_HYPOTHEQUE_AMORTISSEMENT_ORG+IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_AM_EMP_HYP,0))*12,F_EMPRUNT_RABAIS_TAXE_TOTAL_ORG)*12)","v":0},null,null,null,null,23,{"$f":"IF(IP_TAXE_EXEMP,0,-PMT((1+0.5*G_TAUX_LT_SHQ)^(1/6)-1,(F_HYPOTHEQUE_AMORTISSEMENT_SHQ+IF(G_CAPITAL_PATIENT,PARM_CAP_PAT_AM_EMP_HYP,0))*12,F_EMPRUNT_RABAIS_TAXE_TOTAL_SHQ)*12)","v":0}]
[null,null,"-","Énergie des logements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BE_ENERGIE_LOGEMENT_RES_ORG","v":0},null,null,null,null,25,{"$f":"BE_ENERGIE_LOGEMENT_RES_SHQ","v":0}]
[null,null,"-","Services de soutien: Dépenses moins revenus",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CalculerResumeServicesSoutien(BE_DEPENSE_SERVICE_01_RES_ORG+BE_DEPENSE_SERVICE_02_RES_ORG+BE_DEPENSE_SERVICE_03_RES_ORG,BE_REVENU_SERVICE_01_RES_ORG+BE_REVENU_SERVICE_02_RES_ORG+BE_REVENU_SERVICE_03_RES_ORG)","v":0},null,null,null,null,27,{"$f":"CalculerResumeServicesSoutien(BE_DEPENSE_SERVICE_01_RES_SHQ+BE_DEPENSE_SERVICE_02_RES_SHQ+BE_DEPENSE_SERVICE_03_RES_SHQ,BE_REVENU_SERVICE_01_RES_SHQ+BE_REVENU_SERVICE_02_RES_SHQ+BE_REVENU_SERVICE_03_RES_SHQ)","v":0}]
[]
[null,null,"Loyer économique (net) sans service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MAX(0.01,R_17_ORG+R_19_ORG-R_21_ORG-R_23_ORG-R_25_ORG-R_27_ORG)","v":1977.4256968181817},null,null,null,null,29,{"$f":"MAX(0.01,R_17_SHQ+R_19_SHQ-R_21_SHQ-R_23_SHQ-R_25_SHQ-R_27_SHQ)","v":1977.4256968181817}]
[]
[null,null,"Loyer médian sans service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IP_LOYERS_MEDIAN_SS_SERVC_ORG*12","v":0},null,null,null,null,31,{"$f":"IP_LOYERS_MEDIAN_SS_SERVC_SHQ*12","v":0}]
[]
[]
[null,null,"Ratio loyer économique (net) / loyer médian sans service",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(R_LOYER_MEDIAN_SS_SRVC_ORG=0,0,R_LOYER_ECONO_NET_ORG/R_LOYER_MEDIAN_SS_SRVC_ORG)","v":0},null,null,null,null,33,{"$f":"IF(R_LOYER_MEDIAN_SS_SRVC_SHQ=0,0,R_LOYER_ECONO_NET_SHQ/R_LOYER_MEDIAN_SS_SRVC_SHQ)","v":0}]
[]
[]
[]
[null,null,"Ventilation des loyers économiques (NET)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"RATIO"]
[null,null,35,"Type de logement",null,null,null,null,null,null,"Nombre",null,null,"Cout moy",null,"Loyer économique",null,null,null,null,null,"Loyer économique",null,null,null,null,null,"Loyer économique",null,null,null,null,null,null,"Loyer médian",null,null,null,null,null,null,"Loyer É. /"]
[null,null,null,null,null,null,null,null,null,null,"d'unités",null,null,"Réal.",null,"Mensuel/unité",null,null,null,null,null,{"$f":"P61","v":"Mensuel/unité"},null,null,null,null,null,"NET sans service",null,null,null,null,null,null,"sans service (SHQ)",null,null,null,null,null,null,"Loyer M."]
[null,null,null,"Chambre",null,null,null,null,null,null,{"$f":"IP_CH_NBRE_UNITES","v":0},null,null,{"$f":"IF(IP_SUPERFICIE_TOTALE=0,0,BR_COUT_REALISATION_RES_SHQ * IP_CH_SUPERFICIE/IP_SUPERFICIE_TOTALE)","v":0},null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_CH_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_CH","v":0},null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ*R_LOY_MEDIAN_CH","v":0},null,null,null,null,null,null,{"$f":"IF(IP_CH_NBRE_UNITES<=0,0,IP_CH_SS_SERVC_SHQ)","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_CH=0,0,R_LOY_ECON_NET_CH/R_LOY_MEDIAN_CH)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG*R_LOY_MEDIAN_CH_ORG","v":0},{"$f":"IF(IP_CH_NBRE_UNITES<=0,0,IP_CH_SS_SERVC_ORG)","v":0}]
[null,null,null,"Studio",null,null,null,null,null,null,{"$f":"IP_ST_NBRE_UNITES","v":0},null,null,{"$f":"IF(IP_SUPERFICIE_TOTALE=0,0,BR_COUT_REALISATION_RES_SHQ * IP_ST_SUPERFICIE/IP_SUPERFICIE_TOTALE)","v":0},null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_ST_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_ST","v":0},null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ*R_LOY_MEDIAN_ST","v":0},null,null,null,null,null,null,{"$f":"IF(IP_ST_NBRE_UNITES<=0,0,IP_ST_SS_SERVC_SHQ)","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_ST=0,0,R_LOY_ECON_NET_ST/R_LOY_MEDIAN_ST)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG*R_LOY_MEDIAN_ST_ORG","v":0},{"$f":"IF(IP_ST_NBRE_UNITES<=0,0,IP_ST_SS_SERVC_ORG)","v":0}]
[null,null,null,"1 CC",null,null,null,null,null,null,{"$f":"IP_1C_NBRE_UNITES","v":0},null,null,{"$f":"IF(IP_SUPERFICIE_TOTALE=0,0,BR_COUT_REALISATION_RES_SHQ * IP_1C_SUPERFICIE/IP_SUPERFICIE_TOTALE)","v":0},null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_1C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_1C","v":0},null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ*R_LOY_MEDIAN_1C","v":0},null,null,null,null,null,null,{"$f":"IF(IP_1C_NBRE_UNITES<=0,0,IP_1C_SS_SERVC_SHQ)","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_1C=0,0,R_LOY_ECON_NET_1C/R_LOY_MEDIAN_1C)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG*R_LOY_MEDIAN_1C_ORG","v":0},{"$f":"IF(IP_1C_NBRE_UNITES<=0,0,IP_1C_SS_SERVC_ORG)","v":0}]
[null,null,null,"2 CC",null,null,null,null,null,null,{"$f":"IP_2C_NBRE_UNITES","v":0},null,null,{"$f":"IF(IP_SUPERFICIE_TOTALE=0,0,BR_COUT_REALISATION_RES_SHQ * IP_2C_SUPERFICIE/IP_SUPERFICIE_TOTALE)","v":0},null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_2C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_2C","v":0},null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ*R_LOY_MEDIAN_2C","v":0},null,null,null,null,null,null,{"$f":"IF(IP_2C_NBRE_UNITES<=0,0,IP_2C_SS_SERVC_SHQ)","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_2C=0,0,R_LOY_ECON_NET_2C/R_LOY_MEDIAN_2C)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG*R_LOY_MEDIAN_2C_ORG","v":0},{"$f":"IF(IP_2C_NBRE_UNITES<=0,0,IP_2C_SS_SERVC_ORG)","v":0}]
[null,null,null,"3 CC",null,null,null,null,null,null,{"$f":"IP_3C_NBRE_UNITES","v":0},null,null,{"$f":"IF(IP_SUPERFICIE_TOTALE=0,0,BR_COUT_REALISATION_RES_SHQ * IP_3C_SUPERFICIE/IP_SUPERFICIE_TOTALE)","v":0},null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_3C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_3C","v":0},null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ*R_LOY_MEDIAN_3C","v":0},null,null,null,null,null,null,{"$f":"IF(IP_3C_NBRE_UNITES<=0,0,IP_3C_SS_SERVC_SHQ)","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_3C=0,0,R_LOY_ECON_NET_3C/R_LOY_MEDIAN_3C)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG*R_LOY_MEDIAN_3C_ORG","v":0},{"$f":"IF(IP_3C_NBRE_UNITES<=0,0,IP_3C_SS_SERVC_ORG)","v":0}]
[null,null,null,"4 CC",null,null,null,null,null,null,{"$f":"IP_4C_NBRE_UNITES","v":0},null,null,{"$f":"IF(IP_SUPERFICIE_TOTALE=0,0,BR_COUT_REALISATION_RES_SHQ * IP_4C_SUPERFICIE/IP_SUPERFICIE_TOTALE)","v":0},null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_4C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_4C","v":0},null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ*R_LOY_MEDIAN_4C","v":0},null,null,null,null,null,null,{"$f":"IF(IP_4C_NBRE_UNITES<=0,0,IP_4C_SS_SERVC_SHQ)","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_4C=0,0,R_LOY_ECON_NET_4C/R_LOY_MEDIAN_4C)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG*R_LOY_MEDIAN_4C_ORG","v":0},{"$f":"IF(IP_4C_NBRE_UNITES<=0,0,IP_4C_SS_SERVC_ORG)","v":0}]
[null,null,null,"5 CC",null,null,null,null,null,null,{"$f":"IP_5C_NBRE_UNITES","v":0},null,null,{"$f":"IF(IP_SUPERFICIE_TOTALE=0,0,BR_COUT_REALISATION_RES_SHQ * IP_5C_SUPERFICIE/IP_SUPERFICIE_TOTALE)","v":0},null,{"$f":"BE_LOYER_ECONOMIQUE_MENS_5C_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ/R_LOYER_ECONO_NET_SHQ*R_LOY_ECON_NET_5C","v":0},null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ*R_LOY_MEDIAN_5C","v":0},null,null,null,null,null,null,{"$f":"IF(IP_5C_NBRE_UNITES<=0,0,IP_5C_SS_SERVC_SHQ)","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_5C=0,0,R_LOY_ECON_NET_5C/R_LOY_MEDIAN_5C)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG*R_LOY_MEDIAN_5C_ORG","v":0},{"$f":"IF(IP_5C_NBRE_UNITES<=0,0,IP_5C_SS_SERVC_ORG)","v":0}]
[null,null,null,"Revenus mensuels",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IP_CH_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_CH_ORG + IP_ST_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_ST_ORG + IP_1C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_1C_ORG + IP_2C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_2C_ORG + IP_3C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_3C_ORG + IP_4C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_4C_ORG + IP_5C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_5C_ORG","v":0},null,null,null,null,null,{"$f":"IP_CH_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_CH_SHQ + IP_ST_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_ST_SHQ + IP_1C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_1C_SHQ + IP_2C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_2C_SHQ + IP_3C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_3C_SHQ + IP_4C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_4C_SHQ + IP_5C_NBRE_UNITES * R_LOY_ECON_MENS_UNITE_5C_SHQ","v":0},null,null,null,null,null,{"$f":"IP_CH_NBRE_UNITES * R_LOY_ECON_NET_CH + IP_ST_NBRE_UNITES * R_LOY_ECON_NET_ST + IP_1C_NBRE_UNITES * R_LOY_ECON_NET_1C + IP_2C_NBRE_UNITES * R_LOY_ECON_NET_2C + IP_3C_NBRE_UNITES * R_LOY_ECON_NET_3C + IP_4C_NBRE_UNITES * R_LOY_ECON_NET_4C + IP_5C_NBRE_UNITES * R_LOY_ECON_NET_5C","v":0},null,null,null,null,null,null,{"$f":"IP_CH_NBRE_UNITES * R_LOY_MEDIAN_CH + IP_ST_NBRE_UNITES * R_LOY_MEDIAN_ST + IP_1C_NBRE_UNITES * R_LOY_MEDIAN_1C + IP_2C_NBRE_UNITES * R_LOY_MEDIAN_2C + IP_3C_NBRE_UNITES * R_LOY_MEDIAN_3C + IP_4C_NBRE_UNITES * R_LOY_MEDIAN_4C + IP_5C_NBRE_UNITES * R_LOY_MEDIAN_5C","v":0},null,null,null,null,null,null,{"$f":"IF(R_LOY_MEDIAN_TOT=0,0,R_LOY_ECON_NET_TOT/R_LOY_MEDIAN_TOT)","v":0}]
[null,null,null,"Revenus annuels",null,null,null,null,null,null,null,null,null,null,null,{"$f":"R_LOY_ECON_MENS_UNITE_TOT_ORG*12","v":0},null,null,null,null,null,{"$f":"R_LOY_ECON_MENS_UNITE_TOT_SHQ*12","v":0},null,null,null,null,null,{"$f":"R_LOY_ECON_NET_TOT*12","v":0},null,null,null,null,null,null,{"$f":"R_LOY_MEDIAN_TOT*12","v":0},null,null,null,null,null,null,"N/D"]
[]
[]
[null,null,"Respect des ratios"]
[]
[null,null,null,"Partie résidentielle seulement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,null,"SHQ",null,null,null,null,null,null,"Norme"]
[null,null,null,"Acquisition / Évaluation foncière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PresenceCleEnMain(BIDON),\"S/O\",IF(IA_EVAL_FONCIERE_RES_ORG=0,\"S/O\",ROUND(BR_ACQUISITION_RES_ORG/IA_EVAL_FONCIERE_RES_ORG,4)))","v":"S/O"},null,null,null,null,36,null,{"$f":"IF(PresenceCleEnMain(BIDON),\"S/O\",IF(IA_EVAL_FONCIERE_RES_SHQ=0,\"S/O\",ROUND(BR_ACQUISITION_RES_SHQ/IA_EVAL_FONCIERE_RES_SHQ,4)))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(0,1,TRUE,TRUE)","v":"[ 0%, 100% ]"},null,null,null,null,null,"A"]
[null,null,null,"Acquisition / Valeur marchande avant travaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(PresenceCleEnMain(BIDON),\"S/O\",IF(IA_EVAL_MARCHANDE_RES_ORG=0,\"S/O\",ROUND(BR_ACQUISITION_RES_ORG/IA_EVAL_MARCHANDE_RES_ORG,4)))","v":"S/O"},null,null,null,null,38,null,{"$f":"IF(PresenceCleEnMain(BIDON),\"S/O\",IF(IA_EVAL_MARCHANDE_RES_SHQ=0,\"S/O\",ROUND(BR_ACQUISITION_RES_SHQ/IA_EVAL_MARCHANDE_RES_SHQ,4)))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(0,1,TRUE,TRUE)","v":"[ 0%, 100% ]"},null,null,null,null,null,"B"]
[null,null,null,"Prêt / Valeur marchande après travaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_VALEUR_AP_TRAVAUX_RES_ORG=0,\"S/O\",ROUND(F_HYPOTHEQUE_PRET_RES_ORG/IP_VALEUR_AP_TRAVAUX_RES_ORG,4))","v":"S/O"},null,null,null,null,40,null,{"$f":"IF(IP_VALEUR_AP_TRAVAUX_RES_SHQ=0,\"S/O\",ROUND(F_HYPOTHEQUE_PRET_RES_SHQ/IP_VALEUR_AP_TRAVAUX_RES_SHQ,4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(-1,-1)","v":"S/O"},null,null,null,null,null,"C"]
[null,null,null,"Loyers économiques / Loyer médian",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_ORG","v":0},null,null,null,null,42,null,{"$f":"RATIO_LOYER_ECONO_VS_MEDIAN_SHQ","v":0},null,null,null,null,null,null,{"$f":"DeterminerNormeD(G_PROGRAMME,G_PROJET_SUBVENTION_PAMH,IP_VOLET_III_SEULEMENT,IP_CHAMBRE_URGENCE_SEULEMENT,IP_CHAMBRE_URGENCE,IP_PLUS_D_UN_VOLET)","v":"[ 75%, 95% ]"},null,null,null,null,null,"D"]
[null,null,null,"Contribution du milieu / Coûts admissibles SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F_RATIO_E_ORG","v":0},null,null,null,null,44,null,{"$f":"F_RATIO_E_SHQ","v":0},null,null,null,null,null,null,{"$f":"DeterminerNormeE(G_PROGRAMME,G_PROJET_SUBVENTION_PAMH,IP_VOLET_I_SEULEMENT,IP_VOLET_I_AUCUN,IP_PLUS_D_UN_VOLET)","v":"S/O"},null,null,null,null,null,"E"]
[null,null,null,"Proportion des unités de supplément au loyer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(",{"$f":"IP_UNITES_NOMBRE","v":0},null,"unités) 46",null,null,{"$f":"IP_PROPORTION","v":0},null,null,null,null,47,null,{"$f":"IP_PROPORTION","v":0},null,null,null,null,null,null,{"$f":"DeterminerNormeF(G_PROGRAMME,G_PROJET_SUBVENTION_PAMH,IP_NBRE_UNITES_I,IP_NBRE_UNITES_II,IP_NBRE_UNITES_III,IP_NBRE_CHAMBRE_URGENCE,IP_NBRE_UNITES)","v":"[ 50%, 80% ]"},null,null,null,null,null,"F"]
[null,null,null,"Coûts des travaux par unité",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_NBRE_UNITES=0,0,(BR_TRAVAUX_RES_ORG+BR_TRAVAUX_IMPREVUS_RES_ORG) * PARM_TAUX_COMBINE_TPS_TVQ / IP_NBRE_UNITES)","v":0},null,null,null,null,49,null,{"$f":"IF(IP_NBRE_UNITES=0,0,(BR_TRAVAUX_RES_SHQ+BR_TRAVAUX_IMPREVUS_RES_SHQ) * PARM_TAUX_COMBINE_TPS_TVQ / IP_NBRE_UNITES)","v":0},null,null,null,null,null,null,{"$f":"NORME_H=Norme(-1,-1)","v":false},null,null,null,null,null,"G"]
[]
[null,null,null,"Partie non résidentielle seulement",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,null,"SHQ",null,null,null,null,null,null,"Norme"]
[null,null,null,"Acquisition / Évaluation foncière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(IA_EVAL_FONCIERE_NRES_ORG=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_NRES_ORG/IA_EVAL_FONCIERE_NRES_ORG,4))","v":"S/O"},null,null,null,null,51,null,{"$f":"IF(OR(IA_EVAL_FONCIERE_NRES_SHQ=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_NRES_SHQ/IA_EVAL_FONCIERE_NRES_SHQ,4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(0,1,TRUE,TRUE)","v":"[ 0%, 100% ]"},null,null,null,null,null,"H"]
[null,null,null,"Acquisition / Valeur marchande avant travaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(IA_EVAL_MARCHANDE_NRES_ORG=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_NRES_ORG/IA_EVAL_MARCHANDE_NRES_ORG,4))","v":"S/O"},null,null,null,null,53,null,{"$f":"IF(OR(IA_EVAL_MARCHANDE_NRES_SHQ=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_NRES_SHQ/IA_EVAL_MARCHANDE_NRES_SHQ,4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(0,1,TRUE,TRUE)","v":"[ 0%, 100% ]"},null,null,null,null,null,"I"]
[null,null,null,"Prêt / Valeur marchande après travaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_VALEUR_AP_TRAVAUX_NRES_ORG=0,\"S/O\",ROUND(F_HYPOTHEQUE_PRET_NRES_ORG/IP_VALEUR_AP_TRAVAUX_NRES_ORG,4))","v":"S/O"},null,null,null,null,55,null,{"$f":"IF(IP_VALEUR_AP_TRAVAUX_NRES_SHQ=0,\"S/O\",ROUND(F_HYPOTHEQUE_PRET_NRES_SHQ/IP_VALEUR_AP_TRAVAUX_NRES_SHQ,4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(-1,-1)","v":"S/O"},null,null,null,null,null,"J"]
[]
[null,null,null,"Global (Partie résidentielle et non résidentielle)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,null,"SHQ",null,null,null,null,null,null,"Norme"]
[null,null,null,"Acquisition / Évaluation foncière",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(IA_EVAL_FONCIERE_ORG=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_TOT_ORG/IA_EVAL_FONCIERE_ORG,4))","v":"S/O"},null,null,null,null,57,null,{"$f":"IF(OR(IA_EVAL_FONCIERE_SHQ=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_TOT_SHQ/IA_EVAL_FONCIERE_SHQ,4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(0,1,TRUE,TRUE)","v":"[ 0%, 100% ]"},null,null,null,null,null,"K"]
[null,null,null,"Acquisition / Valeur marchande avant travaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(IA_EVAL_MARCHANDE_ORG=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_TOT_ORG/IA_EVAL_MARCHANDE_ORG,4))","v":"S/O"},null,null,null,null,59,null,{"$f":"IF(OR(IA_EVAL_MARCHANDE_SHQ=0,PresenceCleEnMain(BIDON)),\"S/O\",ROUND(BR_ACQUISITION_TOT_SHQ/IA_EVAL_MARCHANDE_SHQ,4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(0,1,TRUE,TRUE)","v":"[ 0%, 100% ]"},null,null,null,null,null,"L"]
[null,null,null,"Prêt / Valeur marchande après travaux",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(IP_VALEUR_AP_TRAVAUX_RES_ORG+IP_VALEUR_AP_TRAVAUX_NRES_ORG=0,\"S/O\",ROUND((F_HYPOTHEQUE_PRET_RES_ORG+F_HYPOTHEQUE_PRET_NRES_ORG)/(IP_VALEUR_AP_TRAVAUX_RES_ORG+IP_VALEUR_AP_TRAVAUX_NRES_ORG),4))","v":"S/O"},null,null,null,null,61,null,{"$f":"IF(IP_VALEUR_AP_TRAVAUX_RES_SHQ+IP_VALEUR_AP_TRAVAUX_NRES_SHQ=0,\"S/O\",ROUND((F_HYPOTHEQUE_PRET_RES_SHQ+F_HYPOTHEQUE_PRET_NRES_SHQ)/(IP_VALEUR_AP_TRAVAUX_RES_SHQ+IP_VALEUR_AP_TRAVAUX_NRES_SHQ),4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(-1,-1)","v":"S/O"},null,null,null,null,null,"M"]
[]
[null,null,null,"Subvention PRQ & PRVQ / Subvention ACL & LAQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,null,"SHQ",null,null,null,null,null,null,"Norme"]
[null,null,null,"Subvention PRQ & PRVQ / Subvention ACL & LAQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(MIN(MIN_CM_V1_15_ORG+MIN_CM_V2_ORG+MIN_CM_V3_ORG,C_MONTANT_TOTAL_ORG)+F_SUBVENTIONS_TOTALE_ORG=0,\"S/O\",ROUND((C_AIDE_RABAIS_ACTUALISE_ORG + C_AIDE_CONTRIBUTION_MONTANT_ORG)/(MIN(MIN_CM_V1_15_ORG+MIN_CM_V2_ORG+MIN_CM_V3_ORG,C_MONTANT_TOTAL_ORG)+F_SUBVENTIONS_TOTALE_ORG),4))","v":"S/O"},null,null,null,null,63,null,{"$f":"IF(MIN(MIN_CM_V1_15_SHQ+MIN_CM_V2_SHQ+MIN_CM_V3_SHQ,C_MONTANT_TOTAL_SHQ)+F_SUBVENTIONS_TOTALE_SHQ=0,\"S/O\",ROUND((C_AIDE_RABAIS_ACTUALISE_SHQ + C_AIDE_CONTRIBUTION_MONTANT_SHQ)/(MIN(MIN_CM_V1_15_SHQ+MIN_CM_V2_SHQ+MIN_CM_V3_SHQ,C_MONTANT_TOTAL_SHQ)+F_SUBVENTIONS_TOTALE_SHQ),4))","v":"S/O"},null,null,null,null,null,null,{"$f":"Norme(0,0.15)","v":"[ 0%, 15% ]"},null,null,null,null,null,"N"]
[null,null,null,"Montant PRQ & PRVQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(C_AIDE_RABAIS_ACTUALISE_ORG + C_AIDE_CONTRIBUTION_MONTANT_ORG,4)","v":0},null,null,null,null,65,null,{"$f":"ROUND(C_AIDE_RABAIS_ACTUALISE_SHQ + C_AIDE_CONTRIBUTION_MONTANT_SHQ,4)","v":0},null,null,null,null,null,null,{"$f":"Norme(-1,-1)","v":"S/O"},null,null,null,null,null,"O"]
[]
[]
[null,"CONTRIBUTIONS ET AIDES COMPLÉMENTAIRES"]
[]
[null,null,"Contributions du milieu",null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,"SHQ",null,null,null,null,null,"Aides complémentaires",null,null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ"]
[]
[null,null,null,"Secteur privé",null,null,null,null,null,null,null,{"$f":"C_PR_MONTANT_TOTAL_ORG","v":0},null,null,null,66,{"$f":"C_PR_MONTANT_TOTAL_SHQ","v":0},null,null,null,null,null,null,null,"PRQ",null,null,"Rabais de taxe (VA)",null,null,null,null,null,null,null,{"$f":"C_AIDE_RABAIS_ACTUALISE_ORG","v":0},null,null,null,null,72,{"$f":"C_AIDE_RABAIS_ACTUALISE_SHQ","v":0}]
[null,null,null,"Secteur public",null,null,null,null,null,null,null,{"$f":"C_PU_MONTANT_TOTAL_ORG","v":0},null,null,null,67,{"$f":"C_PU_MONTANT_TOTAL_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,"Mnt. de la subvention",null,null,null,null,null,null,null,{"$f":"C_AIDE_CONTRIBUTION_MONTANT_ORG","v":0},null,null,null,null,73,{"$f":"C_AIDE_CONTRIBUTION_MONTANT_SHQ","v":0}]
[null,null,null,"Municipalité",null,null,null,null,null,null,null,{"$f":"C_MUNI_MONTANT_TOTAL_ORG","v":0},null,null,null,68,{"$f":"C_MUNI_MONTANT_TOTAL_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"C_AIDE_RABAIS_ACTUALISE_ORG+C_AIDE_CONTRIBUTION_MONTANT_ORG","v":0},null,null,null,null,74,{"$f":"C_AIDE_RABAIS_ACTUALISE_SHQ+C_AIDE_CONTRIBUTION_MONTANT_SHQ","v":0}]
[null,null,null,"Organisme",null,null,null,null,null,null,null,{"$f":"C_ORG_MONTANT_TOTAL_ORG","v":0},null,null,null,69,{"$f":"C_ORG_MONTANT_TOTAL_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,"Conserv. du patr. bâti",null,null,null,null,null,null,null,{"$f":"C_AIDE_CONSERVATION_MONTANT_ORG","v":0},null,null,null,null,75,{"$f":"C_AIDE_CONSERVATION_MONTANT_SHQ","v":0}]
[null,null,null,"Total",null,null,null,null,null,null,null,{"$f":"C_MONTANT_TOTAL_ORG","v":0},null,null,null,70,{"$f":"C_MONTANT_TOTAL_SHQ","v":0},null,null,null,null,null,null,null,null,null,null,"Contribution max.",null,null,null,null,null,null,null,{"$f":"C_AIDE_MAX_PRQ_ORG","v":0},null,null,null,null,76,{"$f":"C_AIDE_MAX_PRQ_SHQ","v":0}]
[]
[null,null,null,"Contrib. Min. requise",null,null,null,null,null,null,null,{"$f":"C_CONTRIBUTION_MINIMUM_ORG","v":0},null,null,null,71,{"$f":"C_CONTRIBUTION_MINIMUM_SHQ","v":0},null,null,null,null,null,null,null,"PAMH",null,null,"Total",null,null,null,null,null,null,null,{"$f":"C_AIDE_PAMH_TOTAL_ORG","v":0},null,null,null,null,77,{"$f":"C_AIDE_PAMH_TOTAL_SHQ","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Contribution max.",null,null,null,null,null,null,null,{"$f":"C_AIDE_MAX_PAMH_ORG","v":0},null,null,null,null,78,{"$f":"C_AIDE_MAX_PAMH_SHQ","v":0}]
[]
[]
[]
[]
[null,"BUDGETS"]
[]
[null,null,"Budget de réalisation 64",null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ"]
[null,null,"Dépenses totales",null,null,null,null,null,null,null,null,{"$f":"BR_DEPENSES_TOTALES_RES_ORG","v":6950.2538000000004},null,null,null,null,null,{"$f":"BR_DEPENSES_TOTALES_RES_SHQ","v":6950.2538000000004},null,null,null,null,null,{"$f":"BR_DEPENSES_TOTALES_NRES_ORG","v":0},null,null,null,null,null,{"$f":"BR_DEPENSES_TOTALES_NRES_SHQ","v":0},null,null,null,null,null,{"$f":"BR_DEPENSES_TOTALES_TOT_ORG","v":6950.2538000000004},null,null,null,null,null,{"$f":"BR_DEPENSES_TOTALES_TOT_SHQ","v":6950.2538000000004}]
[null,null,"Revenus totaux",null,null,null,null,null,null,null,null,{"$f":"BR_REVENUS_TOTAUX_RES_ORG","v":0},null,null,null,null,null,{"$f":"BR_REVENUS_TOTAUX_RES_SHQ","v":0},null,null,null,null,null,{"$f":"BR_REVENUS_TOTAUX_NRES_ORG","v":0},null,null,null,null,null,{"$f":"BR_REVENUS_TOTAUX_NRES_SHQ","v":0},null,null,null,null,null,{"$f":"BR_REVENUS_TOTAUX_TOT_ORG","v":0},null,null,null,null,null,{"$f":"BR_REVENUS_TOTAUX_TOT_SHQ","v":0}]
[null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"BR_COUT_REALISATION_RES_ORG","v":6950},null,null,null,null,null,{"$f":"BR_COUT_REALISATION_RES_SHQ","v":6950},null,null,null,null,null,{"$f":"BR_COUT_REALISATION_NRES_ORG","v":0},null,null,null,null,null,{"$f":"BR_COUT_REALISATION_NRES_SHQ","v":0},null,null,null,null,null,{"$f":"BR_COUT_REALISATION_TOT_ORG","v":6950},null,null,null,null,null,{"$f":"BR_COUT_REALISATION_TOT_SHQ","v":6950}]
[]
[]
[null,null,"Budget d'exploitation 65",null,null,null,null,null,null,null,null,"Résidentiel",null,null,null,null,null,null,null,null,null,null,null,"Non résidentiel",null,null,null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,null,null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ",null,null,null,null,null,"Organisme",null,null,null,null,null,"SHQ"]
[null,null,"Dépenses générales",null,null,null,null,null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_RES_ORG-(BE_DEPENSE_SERVICE_01_RES_ORG+BE_DEPENSE_SERVICE_02_RES_ORG+BE_DEPENSE_SERVICE_03_RES_ORG)","v":1977.4256968181817},null,null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_RES_SHQ-(BE_DEPENSE_SERVICE_01_RES_SHQ+BE_DEPENSE_SERVICE_02_RES_SHQ+BE_DEPENSE_SERVICE_03_RES_SHQ)","v":1977.4256968181817},null,null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_NRES_ORG-(BE_DEPENSE_SERVICE_01_NRES_ORG+BE_DEPENSE_SERVICE_02_NRES_ORG+BE_DEPENSE_SERVICE_03_NRES_ORG)","v":0},null,null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_NRES_SHQ-(BE_DEPENSE_SERVICE_01_NRES_SHQ+BE_DEPENSE_SERVICE_02_NRES_SHQ+BE_DEPENSE_SERVICE_03_NRES_SHQ)","v":0},null,null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_TOT_ORG-(BE_DEPENSE_SERVICE_01_TOT_ORG+BE_DEPENSE_SERVICE_02_TOT_ORG+BE_DEPENSE_SERVICE_03_TOT_ORG)","v":1977.4256968181817},null,null,null,null,null,{"$f":"BE_DEPENSES_TOTALES_TOT_SHQ-(BE_DEPENSE_SERVICE_01_TOT_SHQ+BE_DEPENSE_SERVICE_02_TOT_SHQ+BE_DEPENSE_SERVICE_03_TOT_SHQ)","v":1977.4256968181817}]
[null,null,"Dépenses de services",null,null,null,null,null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_RES_ORG+BE_DEPENSE_SERVICE_02_RES_ORG+BE_DEPENSE_SERVICE_03_RES_ORG","v":0},null,null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_RES_SHQ+BE_DEPENSE_SERVICE_02_RES_SHQ+BE_DEPENSE_SERVICE_03_RES_SHQ","v":0},null,null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_NRES_ORG+BE_DEPENSE_SERVICE_02_NRES_ORG+BE_DEPENSE_SERVICE_03_NRES_ORG","v":0},null,null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_NRES_SHQ+BE_DEPENSE_SERVICE_02_NRES_SHQ+BE_DEPENSE_SERVICE_03_NRES_SHQ","v":0},null,null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_TOT_ORG+BE_DEPENSE_SERVICE_02_TOT_ORG+BE_DEPENSE_SERVICE_03_TOT_ORG","v":0},null,null,null,null,null,{"$f":"BE_DEPENSE_SERVICE_01_TOT_SHQ+BE_DEPENSE_SERVICE_02_TOT_SHQ+BE_DEPENSE_SERVICE_03_TOT_SHQ","v":0}]
[null,null,"Revenus généraux",null,null,null,null,null,null,null,null,{"$f":"BE_REVENUS_TOTAUX_RES_ORG-(BE_REVENU_SERVICE_01_RES_ORG+BE_REVENU_SERVICE_02_RES_ORG+BE_REVENU_SERVICE_03_RES_ORG)","v":0},null,null,null,null,null,{"$f":"BE_REVENUS_TOTAUX_RES_SHQ-(BE_REVENU_SERVICE_01_RES_SHQ+BE_REVENU_SERVICE_02_RES_SHQ+BE_REVENU_SERVICE_03_RES_SHQ)","v":0},null,null,null,null,null,{"$f":"BE_REVENUS_TOTAUX_NRES_ORG-(BE_REVENU_SERVICE_01_NRES_ORG+BE_REVENU_SERVICE_02_NRES_ORG+BE_REVENU_SERVICE_03_NRES_ORG)","v":0},null,null,null,null,null,{"$f":"BE_REVENUS_TOTAUX_NRES_SHQ-(BE_REVENU_SERVICE_01_NRES_SHQ+BE_REVENU_SERVICE_02_NRES_SHQ+BE_REVENU_SERVICE_03_NRES_SHQ)","v":0},null,null,null,null,null,{"$f":"BE_REVENUS_TOTAUX_TOT_ORG-(BE_REVENU_SERVICE_01_TOT_ORG+BE_REVENU_SERVICE_02_TOT_ORG+BE_REVENU_SERVICE_03_TOT_ORG)","v":0},null,null,null,null,null,{"$f":"BE_REVENUS_TOTAUX_TOT_SHQ-(BE_REVENU_SERVICE_01_TOT_SHQ+BE_REVENU_SERVICE_02_TOT_SHQ+BE_REVENU_SERVICE_03_TOT_SHQ)","v":0}]
[null,null,"Revenus de services",null,null,null,null,null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_RES_ORG+BE_REVENU_SERVICE_02_RES_ORG+BE_REVENU_SERVICE_03_RES_ORG","v":0},null,null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_RES_SHQ+BE_REVENU_SERVICE_02_RES_SHQ+BE_REVENU_SERVICE_03_RES_SHQ","v":0},null,null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_NRES_ORG+BE_REVENU_SERVICE_02_NRES_ORG+BE_REVENU_SERVICE_03_NRES_ORG","v":0},null,null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_NRES_SHQ+BE_REVENU_SERVICE_02_NRES_SHQ+BE_REVENU_SERVICE_03_NRES_SHQ","v":0},null,null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_TOT_ORG+BE_REVENU_SERVICE_02_TOT_ORG+BE_REVENU_SERVICE_03_TOT_ORG","v":0},null,null,null,null,null,{"$f":"BE_REVENU_SERVICE_01_TOT_SHQ+BE_REVENU_SERVICE_02_TOT_SHQ+BE_REVENU_SERVICE_03_TOT_SHQ","v":0}]
[null,null,"Total",null,null,null,null,null,null,null,null,{"$f":"BE_TOTAL_RES_ORG","v":1977.4256968181817},null,null,null,null,null,{"$f":"BE_TOTAL_RES_SHQ","v":1977.4256968181817},null,null,null,null,null,{"$f":"BE_TOTAL_NRES_ORG","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_NRES_SHQ","v":0},null,null,null,null,null,{"$f":"BE_TOTAL_TOT_ORG","v":1977.4256968181817},null,null,null,null,null,{"$f":"BE_TOTAL_TOT_SHQ","v":1977.4256968181817}]
[]
[]
[null,"SIGNATURE"]
[null,null,"Chargé de projet (mandataire)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Date",null,null,null,null,null,null,"Signature"]
[]
[null,"Nom",null,null,null,null,null,null,null,null,null,80,null,"Prénom",null,null,null,null,null,null,null,82,null,null,null,null,null,null,83]
[]
[]
[null,null,null,null,null,null,null,"Téléphone",":",null,null,null,null,null,null,null,81]
[]
[null,"PRÉCISIONS - Page 8 - Résumé "]
[]
[null,null,"Calcul du ratio: ",null,null,null,null,null,null,null,null,null,null,null,null,null,":","S'il y a conversion des rabais de taxes en emprunts à court terme, les postes suivants "]
[null,null,"loyer économique / loyer médian (résidentiel)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"sont mis à zéro :  "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - Aide à l'exploitation de la 1ère année (Sans PSL)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - Réserve de gestion pour l'aide à l'exploitation"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - Remboursement hypothécaire, aide à l'exploitation capitalisée & rabais de taxes PRQ"]

{"sheet":"Paramètres","index":9,"n_rows":347,"n_cols":105,"rows_kept":347,"cut":false,"hidden":false,"merged":[[231,29,231,51],[231,78,231,100],[231,54,231,76],[232,60,233,64],[232,66,233,70],[232,72,233,76],[232,78,233,82],[232,84,233,88],[232,90,233,94],[232,96,233,100],[232,29,233,33],[232,35,233,39],[232,41,233,45],[232,47,233,51],[232,54,233,58],[222,102,222,104],[0,0,0,7],[5,6,5,10],[6,7,6,8],[6,9,6,10],[7,9,7,10],[168,0,169,0],[8,7,8,8],[8,9,8,10],[135,0,136,0],[51,0,53,0],[138,5,138,10],[67,1,67,2],[21,0,24,0],[70,0,75,0],[66,0,68,0],[57,0,57,7],[104,0,105,0],[127,0,129,0],[165,0,166,0],[111,0,118,0],[154,0,163,0],[166,8,166,9],[182,0,184,0],[335,0,336,0],[332,0,333,0],[313,4,313,5],[272,0,273,0],[278,0,279,0],[323,5,327,5],[173,0,174,0],[171,0,172,0],[195,2,195,19],[329,0,330,0],[318,0,327,0],[235,2,242,2],[221,2,228,2],[318,4,318,5],[211,2,218,2],[301,0,305,0],[198,11,199,16],[198,18,199,22],[255,2,262,2],[245,2,252,2],[298,0,299,0],[282,5,282,6],[198,0,228,0],[275,0,276,0],[7,7,7,8],[9,9,9,10],[10,7,12,10],[13,7,13,10],[38,0,38,7],[27,0,30,0],[40,0,49,0],[33,0,34,0],[148,0,150,0],[139,0,144,0],[136,6,136,7],[13,16,13,17],[66,1,66,2],[135,6,135,7],[9,7,9,8],[96,0,98,0],[84,0,90,0],[124,0,125,0],[100,0,101,0],[120,0,121,0],[13,12,13,13],[40,4,40,8],[59,7,59,8],[198,24,199,28],[232,10,233,14],[232,16,233,20],[232,22,233,26],[59,0,62,0],[80,5,80,8],[108,5,108,7],[140,9,140,10],[141,9,141,10],[142,9,142,10],[143,9,143,10],[144,9,144,10],[145,9,145,10],[146,9,146,10],[139,9,139,10],[92,0,94,0],[176,0,177,0],[165,8,165,9],[154,5,154,7],[198,4,199,8],[232,4,233,8],[201,2,208,2],[168,5,168,6],[231,2,231,26]]}
["Paramètres généraux",null,null,null,null,null,null,null,null,null,null,null,null,"État du cheminement de la DAF"]
[null,null,null,null,null,null,null,null,"Code date d'ouverture au changement de rôle dans le menu de la DAF :",null,0,null,null,"Statut de transmission",null,null,null,null,null,"Valeurs possibles: À transmettre / Transmis"]
["Version - DAF","12.2.00",null,null,null,null,null,null,null,null,null,null,null,"Code dernière transmission à la SHQ"]
["Version - fichers d'exportation","11.1","<-- SHQSBB 20200212 - Utilisé lors de l'importation de la DAF dans Débours (peut-être ailleurs, je ne sais pas).",null,null,null,null,null,null,null,null,null,null,"Code dernière intégration"]
["Répertoire de transfert","N:\\ACL\\TRANSFER","M:\\ACL-SYS\\ACL\\TRANSFER",null,null,null,null,null,null,null,null,null,null,"Profil actuel de l'intervenant",null,null,null,"Organisme",null,"Valeurs possibles: Organisme, Mandataire, Société d'habitation (selon base de registre)"]
["Version minimale d'Excel",12,null,null,null,null,"Transfert de la DAF du mandataire vers la SHQ",null,null,null,null,null,null,"Statut d'envoi de l'organisme",null,null,null,"À transmettre",null,"ORG"]
["Taux de la TPS",0.05,null,null,null,null,null,"Nom",null,"Adresse courriel",null,null,null,"Code d'envoi de l'organisme"]
["Taux de la TVQ",9.9750000000000005E-2,{"$f":"(1+PARM_TAUX_TPS+PARM_TAUX_TVQ)","v":1.14975},null,null,"Registre utilisée-->","Expéditeur","DAF transmise par un mandataire",null,"acceslogis@shq.gouv.qc.ca",null,null,null,"Fichier d'exportation",null,null,null,null,null,"Code mandataire"]
["Taux de la taxe d'assurances",0.09,null,null,null,null,"Destinataire - production","Programme Accès-Logis",null,"acceslogis@shq.gouv.qc.ca",null,null,null,"MAJ Logiciel",null,null,null,true]
[null,null,null,null,null,null,"Destinataire - développement","Développeur",null,"hcs.essais-acceptation@shq.gouv.qc.ca"]
["Organisme de soutien au développement",null,"OSD",null,null,null,"Texte du courriel","<p>Le mandataire vous transmet les données de base pour le projet %PROJET%.</p><p>Ce projet a été traité avec la version %VERSION% de la DAF</p>"]
[null,null,null,null,null,null,"Mandataire"]
["Assurances  BE#26, BR#83"]
["Montant Responsabilité civile - chantier",600,"(pour la durée du chantier)",null,null,null,"Organisme","<p>L'organisme vous transmet les données de base pour le projet %PROJET%.</p><p>Ce projet a été traité avec la version %VERSION% de la DAF</p>",null,null,null,null,"Répertoire de destination des fichiers .daf pour HCS",null,null,null,"Répertoire de destination pour les fichiers de simulation"]
["Taux assurance tout risque COOP/OBNL (PAPB)",0.28000000000000003,"/100 $",null,null,null,null,null,null,null,null,null,"Prod","O:\\2420-fic\\entree",null,null,"Prod","O:\\2420-fic\\simul"]
["Taux assurance tout risque autres",0.4,"/100 $",null,null,null,null,null,null,null,null,null,"Test","O:\\3200-HCS\\tst01\\fichiers\\entree",null,null,"Test","O:\\3200-HCS\\tst01\\fichiers\\simul"]
["Montant par unité responsabilité civile - exploitation (PARC)",13,"/unités"]
["Montant par unité Responsabilité administrateur (PARA)",8.5,"/unités",null,null,null,null,"Minimum :",300,null,"Maximum :",750,null,null,null,null,"Courriel Intervenant"]
["Montant par unité chaudière/mach. Av DAI BR#83 (PACM)",5.5,"/unités",null,null,null,null,"Minimum :",100,null,"Maximum :",null,null,null,null,null,"Organisme"]
["Montant par unité chaudière/mach. BE#26 (PACM)",5.5,"/unités",null,null,null,null,"Minimum :",100,null,"Maximum :",null,null,null,null,null,"Mandataire"]
["Facteur ajustement SHQ",1]
["Tableau des fraudes par nombre d'unités - assurances 3D (PA3D)",null,null,null,null,"[Seuil minimal","Seuil maximal[","Montant","Minimum :",300,"Maximum :"]
[null,null,null,null,null,1,11,95]
[null,null,null,null,null,{"$f":"G23+1","v":12},20,110]
[null,null,null,null,null,{"$f":"G24+1","v":21},null,120]
[]
[]
["Taux de remboursement de TPS G#25",null,null,null,null,100]
[null,null,null,null,null,50]
[null,null,null,null,null,36]
[null,null,null,null,null,0]
[]
[]
["Taux de remboursement de TVQ G#28",null,null,null,null,50]
[null,null,null,null,null,36]
[null,null,null,null,null,0]
[]
[]
["Paramètres - Immeubles prévus"]
[]
["Frais mensuel des services pour le calcul du loyer médian sans services par typologie IP#7",null,null,null,"Frais mensuel des services - AR_2021 Taxes incluses"]
[null,null,null,null,null,null,"Eau"]
[null,null,null,null,null,"Chauffage","Chaude","Électricité","Total"]
[null,null,null,null,"Chambres",26,13,9,48]
[null,null,null,null,"Studio",31,15,11,57]
[null,null,null,null,"1cc",36,17,14,67]
[null,null,null,null,"2cc",45,22,17,84]
[null,null,null,null,"3cc",55,27,20,102]
[null,null,null,null,"4cc",61,29,22,112]
[null,null,null,null,"5cc",69,33,25,127]
[]
["Tableau des facteurs de calcul pour établir la valeur marchande après travaux (IP#14-17)",null,null,null,"AR","AJ","AS","CN","TR"]
[null,null,null,null,0.5,0.5,"N/A",0.6,0.6]
[]
[]
[]
[]
["Paramètres - Budget de réalisation"]
[]
["Barèmes et taux de droit de mutation. BR#8,9",null,null,null,null,"Borne minimale","Borne maximale","Taux",null,""]
[null,null,null,null,null,0,53200,5.0000000000000001E-3]
[null,null,null,null,null,{"$f":"G61","v":53200},266200,0.01]
[null,null,null,null,null,{"$f":"G62","v":266200},527900,1.4999999999999999E-2]
[null,null,null,null,null,{"$f":"G63","v":527900},1055800,0.02,null,"Tranches pour Mtl uniquement"]
[null,null,null,null,null,{"$f":"G64","v":1055800},2041900,2.5000000000000001E-2,null,"Tranches pour Mtl uniquement"]
[null,null,null,null,null,{"$f":"G65","v":2041900},null,0.03,null,"Tranches pour Mtl uniquement"]
["Validation du montant des travaux BR#23","Montant par Unité - ACL",null,null,null,2000,"maximum pour achat simple"]
[null,"Montant par Unité - LAQ",null,null,null,35000,"minimum pour admissibilité"]
[]
[]
["Tableau de calcul du pourcentage à affecter aux imprévus en fonction du type d'intervention BR#29",null,null,null,"Type d'intervention",null,null,"Taux"]
[null,null,null,null,{"$f":"INDEX(G_PROJET_TYPES_INTERVENTION,2,1)","v":"AJ : Achat rénovation - Majeure"},null,null,0.1]
[null,null,null,null,{"$f":"INDEX(G_PROJET_TYPES_INTERVENTION,3,1)","v":"AR : Achat rénovation - Mineure"},null,null,0.1]
[null,null,null,null,{"$f":"INDEX(G_PROJET_TYPES_INTERVENTION,4,1)","v":"CN : Construction neuve"},null,null,0.2]
[null,null,null,null,{"$f":"INDEX(G_PROJET_TYPES_INTERVENTION,5,1)","v":"TR : Transformation-recyclage"},null,null,0.05]
[null,null,null,null,"TR : Transformation rénovation",null,null,0.1]
[]
["Coût par certificat de localisation",660,"(BR#44)"]
[]
[null,null,null,null,null,"Honoraires des ingénieurs"]
[null,null,null,null,null,"Selon le décret - Grille des pourcentages / Services professionnels des ingénieurs."]
[null,null,null,null,null,"1er avril 2006_ C.T. 203348 du 7 mars 2006"]
[null,null,null,null,null,"Structure : Catégorie I"]
[null,null,null,null,null,"Mécanique et électricité : Catégorie III"]
["Tableau de calcul des honoraires des ingénieurs BR#47",null,null,null,null,"[ Seuil minimal","Seuil maximal [","Taux structure","Taux mécanique"]
[null,null,null,null,null,0,{"$f":"F87","v":150000},7.0000000000000007E-2,8.7999999999999995E-2]
[null,null,null,null,null,150000,{"$f":"F88","v":300000},6.4000000000000001E-2,8.2000000000000003E-2]
[null,null,null,null,null,300000,{"$f":"F89","v":600000},5.7000000000000002E-2,7.0000000000000007E-2]
[null,null,null,null,null,600000,{"$f":"F90","v":1600000},5.2999999999999999E-2,6.2E-2]
[null,null,null,null,null,1600000,{"$f":"F91","v":4000000},0.05,5.6000000000000001E-2]
[null,null,null,null,null,4000000,10000000,4.3999999999999997E-2,5.1999999999999998E-2]
[]
["Facteur et taux de calcul des frais d'honoraires d'ingénieur en structure",null,null,null,"AR","AJ","AS","CN","TR"]
[null,null,null,null,1,1,0,1,1]
[null,null,null,null,0.25,0.25,0,0.25,0]
[]
["Facteur et taux de calcul des frais d'honoraires d'ingénieur en mécanique",null,null,null,"AR","AJ","AS","CN","TR"]
[null,null,null,null,0.2,0.2,0,0.2,0.2]
[]
[]
["Facteur de la SHQ pour le calcul des honoraires d'ingénieurs",null,null,null,0.8]
[]
[]
[]
["Montant par unité pour ingénieurs - AR ou AJ",null,null,null,"Structure",null,200]
[null,null,null,null,"Meca & Elec",null,900]
[]
[null,null,null,null,null,"Honoraires des architectes"]
[null,null,null,null,null,"Selon l'Association des Architectes en pratique privée"]
[null,null,null,null,null,"Mars 2005"]
[null,null,null,null,null,"Catégorie III"]
["Tableau de calcul des honoraires des architectes BR#50",null,null,null,null,"] Seuil minimal","Seuil maximal ]","Taux "]
[null,null,null,null,null,0,300000,6.5000000000000002E-2]
[null,null,null,null,null,300000,{"$f":"F115","v":600000},6.5000000000000002E-2]
[null,null,null,null,null,600000,{"$f":"F116","v":1250000},5.2499999999999998E-2]
[null,null,null,null,null,1250000,{"$f":"F117","v":2500000},4.7E-2]
[null,null,null,null,null,2500000,{"$f":"F118","v":5000000},4.4999999999999998E-2]
[null,null,null,null,null,5000000,{"$f":"F119","v":10000000},4.2999999999999997E-2]
[null,null,null,null,null,10000000,50000000,4.2500000000000003E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,"PG 20060217 anciennes valeurs pour Montréal"]
["Facteur de calcul des frais d'architecte",null,null,null,"AR","AJ","AS","CN","TR",null,null,"AR","AJ",null,"AS",null,"CN","TR"]
[null,"Autre",null,null,1.5,1.5,0,1,1.5,null,null,1.5,1.5,null,0,null,1,1.5]
[null,"Montréal",null,null,{"$f":"E122","v":1.5},{"$f":"F122","v":1.5},{"$f":"G122","v":0},1,{"$f":"I122","v":1.5},null,null,1.5,1.5,null,0,null,0.9,1.5]
[]
["Facteur de la SHQ pour le calcul des honoraires d'architecte",null,null,null,null,null,0.8]
[]
[]
["Montants pour le calcul des honoraires d'architecte - Achat simple (AS)",null,null,null,null,null,"Base",1500]
[null,null,null,null,null,null,"Par Unité",60]
[]
["Frais d'évaluateur",null,null,null,null,500,"(BR#53)"]
["Frais de vérificateur (BR #56)",null,null,null,null,1200]
["Frais juridiques (BR#65)",null,null,null,null,null,"Base",2500]
[null,null,null,null,null,null,"Par lot",800]
[]
[{"$f":"\"Taux de calcul des honoraires de l'\" & PARM_OSD_ABRG & \" BR#68\"","v":"Taux de calcul des honoraires de l'OSD BR#68"},null,null,null,null,null,"Développement (DEV)",null,0.5]
[null,null,null,null,null,null,"Développement et Acc. (DAC)",null,1]
[]
[null,null,null,null,null,"Honoraires des OSD"]
["Tableau de calcul des honoraires des développeurs BR#68",null,null,null,null,"[ Seuil minimal","Seuil maximal [","Taux COOP","Montant COOP","Montant OBNL"]
[null,null,null,null,null,0,{"$f":"F142","v":750000},0.06,null,0]
[null,null,null,null,null,750000,{"$f":"F143","v":1000000},0.04,null,0]
[null,null,null,null,null,1000000,{"$f":"F144","v":1500000},0.04,null,0]
[null,null,null,null,null,1500000,{"$f":"F145","v":3000000},0.03,null,0,null,null,"PG 20060217 anciennes formule dans la 2e colonne pour Montréal"]
[null,null,null,null,null,3000000,-1,0.02,null,0,null,null,3000000,{"$f":"IF(estMontreal(G_PROJET_REGION,IP_NOM_TABLE_LOYER_MEDIAN),$F$146,-1)","v":-1},null,0.02,null,0.01]
[null,null,null,null,null,6000000,{"$f":"F147","v":9000000},1.4999999999999999E-2,null,0]
[null,null,null,null,null,9000000,-1,0.01,null,0]
[null,null,null,null,null,null,null,null,null,"PG 20060217 anciennes valeurs pour Montréal"]
["Nombre de plages à considérer dans le tableau Honoraires des développeurs",null,null,null,null,"Montréal",5,null,null,null,null,null,"Montréal",7]
[null,null,null,null,null,"Autres",5,null,null,null,null,null,"Autres",5]
[]
["Barème - organisation BR#74",null,null,null,null,"Maximum","Minimum","Par Unité"]
[null,null,null,null,null,2000,1500,30]
[]
["Valeurs de remplacement et frais de relogement par typologie BR#77",null,null,null,null,"Valeur de remplacement et de relogement"]
[null,null,null,null,null,null,"Valeurs","Frais"]
[null,null,null,null,null,null,"unitaires","relogement"]
[null,null,null,null,null,"Chambres",60000,306]
[null,null,null,null,null,"Studio",60000,766]
[null,null,null,null,null,"1cc",65000,946]
[null,null,null,null,null,"2cc",70000,1076]
[null,null,null,null,null,"3cc",75000,1216]
[null,null,null,null,null,"4cc",80000,1346]
[null,null,null,null,null,"5cc",90000,1400]
[]
["Réserve pour perte locative BR#101",null,null,null,null,"Pondération","Taux d'innocupation","Nbre Mois","Nbre Mois Moins de 2000"]
[null,null,null,null,null,0.85,0.25,3,6]
[]
["Réserve capitalisée de gestion BR#104",null,null,null,null,"Terme max de l'hypotheque",null,"Taux"]
[null,null,null,null,null,5,"ans",1.4999999999999999E-2]
[]
["Facteur - Financement Interimaire BR#108",null,null,null,null,0.6]
[]
["Facteur - Imprévus sur frais variables BR#113",null,null,null,null,0.05]
[]
[]
["Taux de la contribution au secteur  (ACLQ) BR#116"]
[null,0.01]
[]
[]
["Paramètres - Contributions"]
[]
["Ajustement - Référence Facteur de risque à long terme C#19",-0.01]
[]
[]
[]
["Équité sur l'emphytéose C#19","Durée minimale",null,null,50,"ans"]
[]
["Crédit de taxe foncière C#21, C#44","Durée maximale",null,null,0,"ans"]
[]
["Exemption de taxe foncière C#24","Durée minimale",null,null,25,"ans"]
[]
["Subvention de base C#37, F#22",null,null,null,"ACL","LAQ","PAMH","Urgence"]
[null,null,null,null,0.5,0.6,1,0.66]
[]
[null,null,"Tableaux des coûts de réalisation maximum admissibles de la SHQ"]
[null,null,"ACLQ : Selon CT numéro 208195 en date du 15 septembre 2009 et modifications permanentes selon CT numéro 208937 en date du 4 mai 2010."]
[null,null,"LAQ : Selon le Décret numéro 833-2008 du 3 septembre 2008."]
["Tableau des coûts de réalisation maximum admissibles de la SHQ C#37",null,null,null,"(AR)  -  Achat Rénovation mineure",null,null,null,null,null,null,"(CN)  -  Construction neuve",null,null,null,null,null,null,"(TR)  -  Transformation et recyclage",null,null,null,null,null,"(AJ)  -  Achat Rénovation majeure"]
[]
[]
[null,null,"LAQ\nVolet I",null,"Volet I : AR","\nTout territoire\n",null,null,"Villes centres",null,null,"Volet I : CN","\nTout territoire\n",null,null,null,"Villes centres",null,"Volet I : TR","\nTout territoire\n",null,null,"Villes centres",null,"Volet I : AR","\nTout territoire\n",null,null,"Villes centres"]
[null,null,null,null,"Chambre",50490,null,null,51810,null,null,"Chambre",59400,59400,59400,null,59400,null,"Chambre",59400,59400,59400,59400,null,"Chambre",50490,null,null,51810]
[null,null,null,null,"Studio",61820,null,null,63580,null,null,"Studio",71500,null,null,null,76670,null,"Studio",71500,null,null,76670,null,"Studio",61820,null,null,63580]
[null,null,null,null,"1cc",78100,null,null,81620,null,null,"1cc",89980,null,null,null,98340,null,"1cc",89980,null,null,98340,null,"1cc",78100,null,null,81620]
[null,null,null,null,"2cc",96690,null,null,101090,null,null,"2cc",110000,null,null,null,121660,null,"2cc",110000,null,null,121660,null,"2cc",96690,null,null,101090]
[null,null,null,null,"3cc",110330,null,null,121330,null,null,"3cc",132660,null,null,null,145970,null,"3cc",132660,null,null,145970,null,"3cc",110330,null,null,121330]
[null,null,null,null,"4cc",126610,null,null,140140,null,null,"4cc",153340,null,null,null,168850,null,"4cc",153340,null,null,168850,null,"4cc",126610,null,null,140140]
[null,null,null,null,"5cc",141900,null,null,156970,null,null,"5cc",171820,null,null,null,189090,null,"5cc",171820,null,null,189090,null,"5cc",141900,null,null,156970]
[]
[]
[null,null,"LAQ\nVolet II",null,"Volet II : AR","\nTout territoire\n",null,null,"Villes centres",null,null,"Volet II : CN","\nTout territoire\n",null,null,null,"Villes centres",null,"Volet II : TR","\nTout territoire\n",null,null,"Villes centres",null,"Volet II : AR","\nTout territoire\n",null,null,"Villes centres"]
[null,null,null,null,"Chambre",79200,null,null,87230,null,null,"Chambre",93280,null,null,null,102520,null,"Chambre",93280,null,null,102520,null,"Chambre",79200,null,null,87230]
[null,null,null,null,"Studio",88220,null,null,91080,null,null,"Studio",97460,null,null,null,107140,null,"Studio",97460,null,null,107140,null,"Studio",88220,null,null,91080]
[null,null,null,null,"1cc",101310,null,null,106810,null,null,"1cc",114290,null,null,null,125730,null,"1cc",114290,null,null,125730,null,"1cc",101310,null,null,106810]
[null,null,null,null,"2cc",113410,null,null,121660,null,null,"2cc",130240,null,null,null,143000,null,"2cc",130240,null,null,143000,null,"2cc",113410,null,null,121660]
[null,null,null,null,"3cc",113410,null,null,121660,null,null,"3cc",130240,null,null,null,143000,null,"3cc",130240,null,null,143000,null,"3cc",113410,null,null,121660]
[null,null,null,null,"4cc",113410,null,null,121660,null,null,"4cc",130240,null,null,null,143000,null,"4cc",130240,null,null,143000,null,"4cc",113410,null,null,121660]
[null,null,null,null,"5cc",113410,null,null,121660,null,null,"5cc",130240,null,null,null,143000,null,"5cc",130240,null,null,143000,null,"5cc",113410,null,null,121660]
[]
[]
[null,null,"LAQ\nVolet III",null,"Volet III : AR","\nTout territoire\n",null,null,"Villes centres",null,null,"Volet III : CN","\nTout territoire\n",null,null,null,"Villes centres",null,"Volet III : TR","\nTout territoire\n",null,null,"Villes centres",null,"Volet III : AR","\nTout territoire\n",null,null,"Villes centres"]
[null,null,null,null,"Chambre",79200,null,null,87230,null,null,"Chambre",93280,null,null,null,102520,null,"Chambre",93280,null,null,102520,null,"Chambre",79200,null,null,87230,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Taux de majoration des CMA "]
[null,null,null,null,"Studio",88220,null,null,91080,null,null,"Studio",97460,null,null,null,107140,null,"Studio",97460,null,null,107140,null,"Studio",88220,null,null,91080,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ratio CM/CMA"]
[null,null,null,null,"1cc",101310,null,null,106810,null,null,"1cc",114290,null,null,null,125730,null,"1cc",114290,null,null,125730,null,"1cc",101310,null,null,106810,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Seuil minimal","Seuil maximal","Taux"]
[null,null,null,null,"2cc",113410,null,null,121660,null,null,"2cc",130240,null,null,null,143000,null,"2cc",130240,null,null,143000,null,"2cc",113410,null,null,121660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.2,0]
[null,null,null,null,"3cc",113410,null,null,121660,null,null,"3cc",130240,null,null,null,143000,null,"3cc",130240,null,null,143000,null,"3cc",113410,null,null,121660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.2,0.22,0.01]
[null,null,null,null,"4cc",113410,null,null,121660,null,null,"4cc",130240,null,null,null,143000,null,"4cc",130240,null,null,143000,null,"4cc",113410,null,null,121660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22,0.24,0.02]
[null,null,null,null,"5cc",113410,null,null,121660,null,null,"5cc",130240,null,null,null,143000,null,"5cc",130240,null,null,143000,null,"5cc",113410,null,null,121660,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.24,0.26,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26,0.28000000000000003,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,10,0.05]
[null,null,"Tableaux des coûts de réalisation maximum admissibles de la SHQ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts de réalisation maximum admissibles (BASE)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts de réalisation maximum admissibles (MAJORÉS ORG)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Coûts de réalisation maximum admissibles (MAJORÉS SHQ)"]
[null,null,null,null,{"$f":"AD233","v":"(AR)  -  Achat Rénovation mineure"},null,null,null,null,null,{"$f":"AJ233","v":"(CN)  -  Construction neuve"},null,null,null,null,null,{"$f":"AP233","v":"(TR)  -  Transformation et recyclage"},null,null,null,null,null,{"$f":"AV233","v":"(AJ)  -  Achat Rénovation majeure"},null,null,null,null,null,null,"(AR)  -  Achat Rénovation mineure",null,null,null,null,null,"(CN)  -  Construction neuve",null,null,null,null,null,"(TR)  -  Transformation et recyclage",null,null,null,null,null,"(AJ)  -  Achat Rénovation majeure",null,null,null,null,null,null,{"$f":"AD233","v":"(AR)  -  Achat Rénovation mineure"},null,null,null,null,null,{"$f":"AJ233","v":"(CN)  -  Construction neuve"},null,null,null,null,null,{"$f":"AP233","v":"(TR)  -  Transformation et recyclage"},null,null,null,null,null,{"$f":"AV233","v":"(AJ)  -  Achat Rénovation majeure"},null,null,null,null,null,{"$f":"AD233","v":"(AR)  -  Achat Rénovation mineure"},null,null,null,null,null,{"$f":"AJ233","v":"(CN)  -  Construction neuve"},null,null,null,null,null,{"$f":"AP233","v":"(TR)  -  Transformation et recyclage"},null,null,null,null,null,{"$f":"AV233","v":"(AJ)  -  Achat Rénovation majeure"}]
[]
[]
[null,null,"ACL Volet I",null,{"$f":"AD236","v":"Volet I : AR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AJ236","v":"Volet I : CN"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AP236","v":"Volet I : TR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AV236","v":"Volet I : AJ"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,null,"Volet I : AR","Tout territoire","Plan nord/ Îles-de-la-Madeleine","Québec/ Gatineau/ Laval/ Longueil/ Lévis","Territoire de Montréal",null,"Volet I : CN",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet I : TR",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet I : AJ",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,null,{"$f":"AD236","v":"Volet I : AR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AJ236","v":"Volet I : CN"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AP236","v":"Volet I : TR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AV236","v":"Volet I : AJ"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AD236","v":"Volet I : AR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AJ236","v":"Volet I : CN"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AP236","v":"Volet I : TR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AV236","v":"Volet I : AJ"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"}]
[null,null,null,null,{"$f":"AD237","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BD237,CB237)","v":66375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE237,CC237)","v":69750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF237,CD237)","v":68000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG237,CE237)","v":54400},null,{"$f":"AD237","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ237,CH237)","v":78000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK237,CI237)","v":82000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL237,CJ237)","v":81875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM237,CK237)","v":65500},null,{"$f":"AD237","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BP237,CN237)","v":78000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ237,CO237)","v":82000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR237,CP237)","v":81875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS237,CQ237)","v":65500},null,{"$f":"AD237","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BV237,CT237)","v":78000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW237,CU237)","v":82000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX237,CV237)","v":81875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY237,CW237)","v":65500},null,null,"Chambre",66375,69750,68000,54400,null,{"$f":"AD237","v":"Chambre"},78000,82000,81875,65500,null,{"$f":"AD237","v":"Chambre"},78000,82000,81875,65500,null,{"$f":"AD237","v":"Chambre"},78000,82000,81875,65500,null,null,"Chambre",{"$f":"ROUNDUP(AE237*(1+F_TAUX_MAJ_CMA_ORG),0)","v":66375},69750,68000,54400,null,"Chambre",{"$f":"ROUNDUP(AK237*(1+F_TAUX_MAJ_CMA_ORG),0)","v":78000},82000,81875,65500,null,"Chambre",{"$f":"ROUNDUP(AQ237*(1+F_TAUX_MAJ_CMA_ORG),0)","v":78000},82000,81875,65500,null,"Chambre",{"$f":"ROUNDUP(AW237*(1+F_TAUX_MAJ_CMA_ORG),0)","v":78000},82000,81875,65500,null,"Chambre",{"$f":"ROUNDUP(AE237*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":66375},69750,68000,54400,null,"Chambre",{"$f":"ROUNDUP(AK237*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":78000},82000,81875,65500,null,"Chambre",{"$f":"ROUNDUP(AQ237*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":78000},82000,81875,65500,null,"Chambre",{"$f":"ROUNDUP(AW237*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":78000},82000,81875,65500]
[null,null,null,null,"Studio",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD238,CB238)","v":81250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE238,CC238)","v":85375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF238,CD238)","v":83500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG238,CE238)","v":66800},null,"Studio",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ238,CH238)","v":93875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK238,CI238)","v":98625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL238,CJ238)","v":100750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM238,CK238)","v":80600},null,"Studio",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP238,CN238)","v":93875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ238,CO238)","v":98625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR238,CP238)","v":100750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS238,CQ238)","v":80600},null,{"$f":"AD238","v":"Studio"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BV238,CT238)","v":93875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW238,CU238)","v":98625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX238,CV238)","v":100750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY238,CW238)","v":80600},null,null,"Studio",81250,85375,83500,66800,null,{"$f":"AD238","v":"Studio"},93875,98625,100750,80600,null,{"$f":"AD238","v":"Studio"},93875,98625,100750,80600,null,{"$f":"AD238","v":"Studio"},93875,98625,100750,80600,null,null,"Studio",81250,85375,83500,66800,null,"Studio",93875,98625,100750,80600,null,"Studio",93875,98625,100750,80600,null,"Studio",93875,98625,100750,80600,null,"Studio",81250,85375,83500,66800,null,"Studio",93875,98625,100750,80600,null,"Studio",93875,98625,100750,80600,null,"Studio",93875,98625,100750,80600]
[null,null,null,null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD239,CB239)","v":102500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE239,CC239)","v":107625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF239,CD239)","v":107125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG239,CE239)","v":85700},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ239,CH239)","v":118125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK239,CI239)","v":124125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL239,CJ239)","v":129125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM239,CK239)","v":103300},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP239,CN239)","v":118125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ239,CO239)","v":124125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR239,CP239)","v":129125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS239,CQ239)","v":103300},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV239,CT239)","v":118125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW239,CU239)","v":124125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX239,CV239)","v":129125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY239,CW239)","v":103300},null,null,"1cc",102500,107625,107125,85700,null,"1cc",118125,124125,129125,103300,null,"1cc",118125,124125,129125,103300,null,"1cc",118125,124125,129125,103300,null,null,"1cc",102500,107625,107125,85700,null,"1cc",118125,124125,129125,103300,null,"1cc",118125,124125,129125,103300,null,"1cc",118125,124125,129125,103300,null,"1cc",102500,107625,107125,85700,null,"1cc",118125,124125,129125,103300,null,"1cc",118125,124125,129125,103300,null,"1cc",118125,124125,129125,103300]
[null,null,null,null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD240,CB240)","v":127000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE240,CC240)","v":133375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF240,CD240)","v":132750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG240,CE240)","v":106200},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ240,CH240)","v":144375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK240,CI240)","v":151625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL240,CJ240)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM240,CK240)","v":127800},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP240,CN240)","v":144375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ240,CO240)","v":151625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR240,CP240)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS240,CQ240)","v":127800},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV240,CT240)","v":144375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW240,CU240)","v":151625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX240,CV240)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY240,CW240)","v":127800},null,null,"2cc",127000,133375,132750,106200,null,"2cc",144375,151625,159750,127800,null,"2cc",144375,151625,159750,127800,null,"2cc",144375,151625,159750,127800,null,null,"2cc",127000,133375,132750,106200,null,"2cc",144375,151625,159750,127800,null,"2cc",144375,151625,159750,127800,null,"2cc",144375,151625,159750,127800,null,"2cc",127000,133375,132750,106200,null,"2cc",144375,151625,159750,127800,null,"2cc",144375,151625,159750,127800,null,"2cc",144375,151625,159750,127800]
[null,null,null,null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD241,CB241)","v":144875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE241,CC241)","v":152125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF241,CD241)","v":159250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG241,CE241)","v":127400},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ241,CH241)","v":174125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK241,CI241)","v":182875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL241,CJ241)","v":191625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM241,CK241)","v":153300},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP241,CN241)","v":174125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ241,CO241)","v":182875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR241,CP241)","v":191625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS241,CQ241)","v":153300},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV241,CT241)","v":174125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW241,CU241)","v":182875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX241,CV241)","v":191625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY241,CW241)","v":153300},null,null,"3cc",144875,152125,159250,127400,null,"3cc",174125,182875,191625,153300,null,"3cc",174125,182875,191625,153300,null,"3cc",174125,182875,191625,153300,null,null,"3cc",144875,152125,159250,127400,null,"3cc",174125,182875,191625,153300,null,"3cc",174125,182875,191625,153300,null,"3cc",174125,182875,191625,153300,null,"3cc",144875,152125,159250,127400,null,"3cc",174125,182875,191625,153300,null,"3cc",174125,182875,191625,153300,null,"3cc",174125,182875,191625,153300]
[null,null,null,null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD242,CB242)","v":166250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE242,CC242)","v":174625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF242,CD242)","v":184000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG242,CE242)","v":147200},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ242,CH242)","v":201375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK242,CI242)","v":211500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL242,CJ242)","v":221625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM242,CK242)","v":177300},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP242,CN242)","v":201375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ242,CO242)","v":211500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR242,CP242)","v":221625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS242,CQ242)","v":177300},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV242,CT242)","v":201375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW242,CU242)","v":211500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX242,CV242)","v":221625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY242,CW242)","v":177300},null,null,"4cc",166250,174625,184000,147200,null,"4cc",201375,211500,221625,177300,null,"4cc",201375,211500,221625,177300,null,"4cc",201375,211500,221625,177300,null,null,"4cc",166250,174625,184000,147200,null,"4cc",201375,211500,221625,177300,null,"4cc",201375,211500,221625,177300,null,"4cc",201375,211500,221625,177300,null,"4cc",166250,174625,184000,147200,null,"4cc",201375,211500,221625,177300,null,"4cc",201375,211500,221625,177300,null,"4cc",201375,211500,221625,177300]
[null,null,null,null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD243,CB243)","v":186250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE243,CC243)","v":195625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF243,CD243)","v":206125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG243,CE243)","v":164900},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ243,CH243)","v":225625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK243,CI243)","v":237000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL243,CJ243)","v":248250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM243,CK243)","v":198600},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP243,CN243)","v":225625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ243,CO243)","v":237000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR243,CP243)","v":248250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS243,CQ243)","v":198600},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV243,CT243)","v":225625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW243,CU243)","v":237000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX243,CV243)","v":248250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY243,CW243)","v":198600},null,null,"5cc",186250,195625,206125,164900,null,"5cc",225625,237000,248250,198600,null,"5cc",225625,237000,248250,198600,null,"5cc",225625,237000,248250,198600,null,null,"5cc",186250,195625,206125,164900,null,"5cc",225625,237000,248250,198600,null,"5cc",225625,237000,248250,198600,null,"5cc",225625,237000,248250,198600,null,"5cc",186250,195625,206125,164900,null,"5cc",225625,237000,248250,198600,null,"5cc",225625,237000,248250,198600,null,"5cc",225625,237000,248250,198600]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARM_TCRAS_ACL_AR_1_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_CN_1_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_TR_1_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_AJ_1_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_AR_1_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_CN_1_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_TR_1_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_AJ_1_SHQ"]
[]
[null,null,"ACL Volet II",null,{"$f":"AD246","v":"Volet II : AR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet II : CN",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AP246","v":"Volet II : TR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AV246","v":"Volet II : AJ"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,null,"Volet II : AR",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet II : CN",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet II : TR",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet II : AJ",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,null,{"$f":"AD246","v":"Volet II : AR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AJ246","v":"Volet II : CN"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AP246","v":"Volet II : TR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AV246","v":"Volet II : AJ"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AD246","v":"Volet II : AR"},{"$f":"AE246","v":"Tout territoire"},{"$f":"AF246","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG246","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH246","v":"Territoire de Montréal"},null,{"$f":"AJ246","v":"Volet II : CN"},{"$f":"AE246","v":"Tout territoire"},{"$f":"AF246","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG246","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH246","v":"Territoire de Montréal"},null,{"$f":"AP246","v":"Volet II : TR"},{"$f":"AE246","v":"Tout territoire"},{"$f":"AF246","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG246","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH246","v":"Territoire de Montréal"},null,{"$f":"AV246","v":"Volet II : AJ"},{"$f":"AE246","v":"Tout territoire"},{"$f":"AF246","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG246","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH246","v":"Territoire de Montréal"}]
[null,null,null,null,"Chambre",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD247,CB247)","v":104000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE247,CC247)","v":109250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF247,CD247)","v":114500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG247,CE247)","v":91600},null,{"$f":"AD247","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ247,CH247)","v":122500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK247,CI247)","v":128625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL247,CJ247)","v":134625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM247,CK247)","v":107700},null,{"$f":"AD247","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BP247,CN247)","v":122500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ247,CO247)","v":128625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR247,CP247)","v":134625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS247,CQ247)","v":107700},null,{"$f":"AD247","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BV247,CT247)","v":122500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW247,CU247)","v":128625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX247,CV247)","v":134625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY247,CW247)","v":107700},null,null,"Chambre",104000,109250,114500,91600,null,{"$f":"AD247","v":"Chambre"},122500,128625,134625,107700,null,{"$f":"AD247","v":"Chambre"},122500,128625,134625,107700,null,{"$f":"AD247","v":"Chambre"},122500,128625,134625,107700,null,null,"Chambre",{"$f":"ROUNDUP(AE247*(1+F_TAUX_MAJ_CMA_ORG),0)","v":104000},109250,114500,91600,null,"Chambre",{"$f":"ROUNDUP(AK247*(1+F_TAUX_MAJ_CMA_ORG),0)","v":122500},128625,134625,107700,null,"Chambre",{"$f":"ROUNDUP(AQ247*(1+F_TAUX_MAJ_CMA_ORG),0)","v":122500},128625,134625,107700,null,"Chambre",{"$f":"ROUNDUP(AW247*(1+F_TAUX_MAJ_CMA_ORG),0)","v":122500},128625,134625,{"$f":"ROUNDUP(IF(G_MAJ_CMA,1.05*AZ247,AZ247)*(1+F_TAUX_MAJ_CMA_ORG),0)","v":107700},null,"Chambre",{"$f":"ROUNDUP(AE247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":104000},{"$f":"ROUNDUP(AF247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":109250},{"$f":"ROUNDUP(AG247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":114500},{"$f":"ROUNDUP(AH247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":91600},null,"Chambre",{"$f":"ROUNDUP(AK247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":122500},{"$f":"ROUNDUP(AL247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":128625},{"$f":"ROUNDUP(AM247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":134625},{"$f":"ROUNDUP(AN247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":107700},null,"Chambre",{"$f":"ROUNDUP(AQ247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":122500},{"$f":"ROUNDUP(AR247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":128625},{"$f":"ROUNDUP(AS247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":134625},{"$f":"ROUNDUP(AT247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":107700},null,"Chambre",{"$f":"ROUNDUP(AW247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":122500},{"$f":"ROUNDUP(AX247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":128625},{"$f":"ROUNDUP(AY247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":134625},{"$f":"ROUNDUP(AZ247*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":107700}]
[null,null,null,null,"Studio",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD248,CB248)","v":115875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE248,CC248)","v":121750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF248,CD248)","v":119625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG248,CE248)","v":95700},null,"Studio",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ248,CH248)","v":128000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK248,CI248)","v":134500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL248,CJ248)","v":140625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM248,CK248)","v":112500},null,{"$f":"AD248","v":"Studio"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BP248,CN248)","v":128000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ248,CO248)","v":134500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR248,CP248)","v":140625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS248,CQ248)","v":112500},null,{"$f":"AD248","v":"Studio"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BV248,CT248)","v":128000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW248,CU248)","v":134500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX248,CV248)","v":140625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY248,CW248)","v":112500},null,null,"Studio",115875,121750,119625,95700,null,{"$f":"AD248","v":"Studio"},128000,134500,140625,112500,null,{"$f":"AD248","v":"Studio"},128000,134500,140625,112500,null,{"$f":"AD248","v":"Studio"},128000,134500,140625,112500,null,null,"Studio",115875,121750,119625,95700,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500,null,"Studio",115875,121750,119625,95700,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500]
[null,null,null,null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD249,CB249)","v":133000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE249,CC249)","v":139750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF249,CD249)","v":140250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG249,CE249)","v":112200},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ249,CH249)","v":150000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK249,CI249)","v":157500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL249,CJ249)","v":165125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM249,CK249)","v":132100},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP249,CN249)","v":150000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ249,CO249)","v":157500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR249,CP249)","v":165125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS249,CQ249)","v":132100},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV249,CT249)","v":150000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW249,CU249)","v":157500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX249,CV249)","v":165125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY249,CW249)","v":132100},null,null,"1cc",133000,139750,140250,112200,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,null,"1cc",133000,139750,140250,112200,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",133000,139750,140250,112200,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100]
[null,null,null,null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD250,CB250)","v":148875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE250,CC250)","v":156375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF250,CD250)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG250,CE250)","v":127800},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ250,CH250)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK250,CI250)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL250,CJ250)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM250,CK250)","v":150200},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP250,CN250)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ250,CO250)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR250,CP250)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS250,CQ250)","v":150200},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV250,CT250)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW250,CU250)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX250,CV250)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY250,CW250)","v":150200},null,null,"2cc",148875,156375,159750,127800,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,null,"2cc",148875,156375,159750,127800,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",148875,156375,159750,127800,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200]
[null,null,null,null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD251,CB251)","v":148875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE251,CC251)","v":156375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF251,CD251)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG251,CE251)","v":127800},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ251,CH251)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK251,CI251)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL251,CJ251)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM251,CK251)","v":150200},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP251,CN251)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ251,CO251)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR251,CP251)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS251,CQ251)","v":150200},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV251,CT251)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW251,CU251)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX251,CV251)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY251,CW251)","v":150200},null,null,"3cc",148875,156375,159750,127800,null,"3cc",171000,179625,187750,150200,null,"3cc",171000,179625,187750,150200,null,"3cc",171000,179625,187750,150200,null,null,"3cc",148875,156375,159750,127800,null,"3cc",171000,179625,187750,150200,null,"3cc",171000,179625,187750,150200,null,"3cc",171000,179625,187750,150200,null,"3cc",148875,156375,159750,127800,null,"3cc",171000,179625,187750,150200,null,"3cc",171000,179625,187750,150200,null,"3cc",171000,179625,187750,150200]
[null,null,null,null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD252,CB252)","v":148875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE252,CC252)","v":156375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF252,CD252)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG252,CE252)","v":127800},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ252,CH252)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK252,CI252)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL252,CJ252)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM252,CK252)","v":150200},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP252,CN252)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ252,CO252)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR252,CP252)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS252,CQ252)","v":150200},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV252,CT252)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW252,CU252)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX252,CV252)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY252,CW252)","v":150200},null,null,"4cc",148875,156375,159750,127800,null,"4cc",171000,179625,187750,150200,null,"4cc",171000,179625,187750,150200,null,"4cc",171000,179625,187750,150200,null,null,"4cc",148875,156375,159750,127800,null,"4cc",171000,179625,187750,150200,null,"4cc",171000,179625,187750,150200,null,"4cc",171000,179625,187750,150200,null,"4cc",148875,156375,159750,127800,null,"4cc",171000,179625,187750,150200,null,"4cc",171000,179625,187750,150200,null,"4cc",171000,179625,187750,150200]
[null,null,null,null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD253,CB253)","v":148875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE253,CC253)","v":156375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF253,CD253)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG253,CE253)","v":127800},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ253,CH253)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK253,CI253)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL253,CJ253)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM253,CK253)","v":150200},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP253,CN253)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ253,CO253)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR253,CP253)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS253,CQ253)","v":150200},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV253,CT253)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW253,CU253)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX253,CV253)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY253,CW253)","v":150200},null,null,"5cc",148875,156375,159750,127800,null,"5cc",171000,179625,187750,150200,null,"5cc",171000,179625,187750,150200,null,"5cc",171000,179625,187750,150200,null,null,"5cc",148875,156375,159750,127800,null,"5cc",171000,179625,187750,150200,null,"5cc",171000,179625,187750,150200,null,"5cc",171000,179625,187750,150200,null,"5cc",148875,156375,159750,127800,null,"5cc",171000,179625,187750,150200,null,"5cc",171000,179625,187750,150200,null,"5cc",171000,179625,187750,150200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARM_TCRAS_ACL_AR_2_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_CN_2_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_TR_2_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_AJ_2_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_AR_2_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_CN_2_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_TR_2_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_AJ_2_SHQ"]
[]
[null,null,"ACL Volet III",null,{"$f":"AD256","v":"Volet III : AR"},{"$f":"AE246","v":"Tout territoire"},{"$f":"AF246","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG246","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH246","v":"Territoire de Montréal"},null,"Volet III : CN",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AP256","v":"Volet III : TR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AV256","v":"Volet III : AJ"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,null,"Volet III : AR",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet III : CN",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet III : TR",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,"Volet III : AJ",{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,null,{"$f":"AD256","v":"Volet III : AR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AJ256","v":"Volet III : CN"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AP256","v":"Volet III : TR"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AV256","v":"Volet III : AJ"},{"$f":"AE236","v":"Tout territoire"},{"$f":"AF236","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG236","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH236","v":"Territoire de Montréal"},null,{"$f":"AD256","v":"Volet III : AR"},{"$f":"AE256","v":"Tout territoire"},{"$f":"AF256","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG256","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH256","v":"Territoire de Montréal"},null,{"$f":"AJ256","v":"Volet III : CN"},{"$f":"AE256","v":"Tout territoire"},{"$f":"AF256","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG256","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH256","v":"Territoire de Montréal"},null,{"$f":"AP256","v":"Volet III : TR"},{"$f":"AE256","v":"Tout territoire"},{"$f":"AF256","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG256","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH256","v":"Territoire de Montréal"},null,{"$f":"AV256","v":"Volet III : AJ"},{"$f":"AE256","v":"Tout territoire"},{"$f":"AF256","v":"Plan nord/ Îles-de-la-Madeleine"},{"$f":"AG256","v":"Québec/ Gatineau/ Laval/ Longueil/ Lévis"},{"$f":"AH256","v":"Territoire de Montréal"}]
[null,null,null,null,"Chambre",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD257,CB257)","v":104000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE257,CC257)","v":109250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF257,CD257)","v":114500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG257,CE257)","v":91600},null,{"$f":"AD257","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ257,CH257)","v":122500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK257,CI257)","v":128625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL257,CJ257)","v":134625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM257,CK257)","v":107700},null,{"$f":"AD257","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BP257,CN257)","v":122500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ257,CO257)","v":128625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR257,CP257)","v":134625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS257,CQ257)","v":107700},null,{"$f":"AD257","v":"Chambre"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BV257,CT257)","v":122500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW257,CU257)","v":128625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX257,CV257)","v":134625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY257,CW257)","v":107700},null,null,"Chambre",104000,109250,114500,91600,null,{"$f":"AD257","v":"Chambre"},122500,128625,134625,107700,null,{"$f":"AD257","v":"Chambre"},122500,128625,134625,107700,null,{"$f":"AD257","v":"Chambre"},122500,128625,134625,107700,null,null,"Chambre",{"$f":"ROUNDUP(AE257*(1+F_TAUX_MAJ_CMA_ORG),0)","v":104000},109250,114500,91600,null,"Chambre",{"$f":"ROUNDUP(AK257*(1+F_TAUX_MAJ_CMA_ORG),0)","v":122500},128625,134625,107700,null,"Chambre",{"$f":"ROUNDUP(AQ257*(1+F_TAUX_MAJ_CMA_ORG),0)","v":122500},128625,134625,107700,null,"Chambre",{"$f":"ROUNDUP(AW257*(1+F_TAUX_MAJ_CMA_ORG),0)","v":122500},128625,134625,107700,null,"Chambre",{"$f":"ROUNDUP(AE257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":104000},{"$f":"ROUNDUP(AF257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":109250},{"$f":"ROUNDUP(AG257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":114500},{"$f":"ROUNDUP(AH257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":91600},null,"Chambre",{"$f":"ROUNDUP(AK257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":122500},{"$f":"ROUNDUP(AL257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":128625},{"$f":"ROUNDUP(AM257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":134625},{"$f":"ROUNDUP(AN257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":107700},null,"Chambre",{"$f":"ROUNDUP(AQ257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":122500},{"$f":"ROUNDUP(AR257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":128625},{"$f":"ROUNDUP(AS257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":134625},{"$f":"ROUNDUP(AT257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":107700},null,"Chambre",{"$f":"ROUNDUP(AW257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":122500},{"$f":"ROUNDUP(AX257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":128625},{"$f":"ROUNDUP(AY257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":134625},{"$f":"ROUNDUP(AZ257*(1+F_TAUX_MAJ_CMA_SHQ),0)","v":107700}]
[null,null,null,null,"Studio",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD258,CB258)","v":115875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE258,CC258)","v":121750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF258,CD258)","v":119625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG258,CE258)","v":95700},null,"Studio",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ258,CH258)","v":128000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK258,CI258)","v":134500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL258,CJ258)","v":140625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM258,CK258)","v":112500},null,{"$f":"AD258","v":"Studio"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BP258,CN258)","v":128000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ258,CO258)","v":134500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR258,CP258)","v":140625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS258,CQ258)","v":112500},null,{"$f":"AD258","v":"Studio"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BV258,CT258)","v":128000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW258,CU258)","v":134500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX258,CV258)","v":140625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY258,CW258)","v":112500},null,null,"Studio",115875,121750,119625,95700,null,{"$f":"AD258","v":"Studio"},128000,134500,140625,112500,null,{"$f":"AD258","v":"Studio"},128000,134500,140625,112500,null,{"$f":"AD258","v":"Studio"},128000,134500,140625,112500,null,null,"Studio",115875,121750,119625,95700,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500,null,"Studio",115875,121750,119625,95700,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500,null,"Studio",128000,134500,140625,112500]
[null,null,null,null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD259,CB259)","v":133000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE259,CC259)","v":139750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF259,CD259)","v":140250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG259,CE259)","v":112200},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ259,CH259)","v":150000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK259,CI259)","v":157500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL259,CJ259)","v":165125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM259,CK259)","v":132100},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP259,CN259)","v":150000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ259,CO259)","v":157500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR259,CP259)","v":165125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS259,CQ259)","v":132100},null,"1cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV259,CT259)","v":150000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW259,CU259)","v":157500},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX259,CV259)","v":165125},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY259,CW259)","v":132100},null,null,"1cc",133000,139750,140250,112200,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,null,"1cc",133000,139750,140250,112200,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",133000,139750,140250,112200,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100,null,"1cc",150000,157500,165125,132100]
[null,null,null,null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD260,CB260)","v":148875},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE260,CC260)","v":156375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF260,CD260)","v":159750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG260,CE260)","v":127800},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ260,CH260)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK260,CI260)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL260,CJ260)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM260,CK260)","v":150200},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP260,CN260)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ260,CO260)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR260,CP260)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS260,CQ260)","v":150200},null,"2cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV260,CT260)","v":171000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW260,CU260)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX260,CV260)","v":187750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY260,CW260)","v":150200},null,null,"2cc",148875,156375,159750,127800,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,null,"2cc",148875,156375,159750,127800,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",148875,156375,159750,127800,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200,null,"2cc",171000,179625,187750,150200]
[null,null,null,null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BD261,CB261)","v":169750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE261,CC261)","v":178250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF261,CD261)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG261,CE261)","v":143700},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ261,CH261)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK261,CI261)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL261,CJ261)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM261,CK261)","v":169300},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP261,CN261)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ261,CO261)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR261,CP261)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS261,CQ261)","v":169300},null,"3cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV261,CT261)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW261,CU261)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX261,CV261)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY261,CW261)","v":169300},null,null,"3cc",169750,178250,179625,143700,null,"3cc",192375,202000,211625,169300,null,"3cc",192375,202000,211625,169300,null,"3cc",192375,202000,211625,169300,null,null,"3cc",169750,178250,179625,143700,null,"3cc",192375,202000,211625,169300,null,"3cc",192375,202000,211625,169300,null,"3cc",192375,202000,211625,169300,null,"3cc",169750,178250,179625,143700,null,"3cc",192375,202000,211625,169300,null,"3cc",192375,202000,211625,169300,null,"3cc",192375,202000,211625,169300]
[null,null,null,null,{"$f":"AD262","v":"4cc"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BD262,CB262)","v":169750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE262,CC262)","v":178250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF262,CD262)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG262,CE262)","v":143700},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ262,CH262)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK262,CI262)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL262,CJ262)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM262,CK262)","v":169300},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP262,CN262)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ262,CO262)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR262,CP262)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS262,CQ262)","v":169300},null,"4cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV262,CT262)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW262,CU262)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX262,CV262)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY262,CW262)","v":169300},null,null,"4cc",169750,178250,179625,143700,null,"4cc",192375,202000,211625,169300,null,"4cc",192375,202000,211625,169300,null,"4cc",192375,202000,211625,169300,null,null,"4cc",169750,178250,179625,143700,null,"4cc",192375,202000,211625,169300,null,"4cc",192375,202000,211625,169300,null,"4cc",192375,202000,211625,169300,null,"4cc",169750,178250,179625,143700,null,"4cc",192375,202000,211625,169300,null,"4cc",192375,202000,211625,169300,null,"4cc",192375,202000,211625,169300]
[null,null,null,null,{"$f":"AD263","v":"5cc"},{"$f":"IF(ProfilActuelCode()=\"ORG\",BD263,CB263)","v":169750},{"$f":"IF(ProfilActuelCode()=\"ORG\",BE263,CC263)","v":178250},{"$f":"IF(ProfilActuelCode()=\"ORG\",BF263,CD263)","v":179625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BG263,CE263)","v":143700},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BJ263,CH263)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BK263,CI263)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BL263,CJ263)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BM263,CK263)","v":169300},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BP263,CN263)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BQ263,CO263)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BR263,CP263)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BS263,CQ263)","v":169300},null,"5cc",{"$f":"IF(ProfilActuelCode()=\"ORG\",BV263,CT263)","v":192375},{"$f":"IF(ProfilActuelCode()=\"ORG\",BW263,CU263)","v":202000},{"$f":"IF(ProfilActuelCode()=\"ORG\",BX263,CV263)","v":211625},{"$f":"IF(ProfilActuelCode()=\"ORG\",BY263,CW263)","v":169300},null,null,"5cc",169750,178250,179625,143700,null,"5cc",192375,202000,211625,169300,null,"5cc",192375,202000,211625,169300,null,"5cc",192375,202000,211625,169300,null,null,"5cc",169750,178250,179625,143700,null,"5cc",192375,202000,211625,169300,null,"5cc",192375,202000,211625,169300,null,"5cc",192375,202000,211625,169300,null,"5cc",169750,178250,179625,143700,null,"5cc",192375,202000,211625,169300,null,"5cc",192375,202000,211625,169300,null,"5cc",192375,202000,211625,169300]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PARM_TCRAS_ACL_AR_3_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_CN_3_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_TR_3_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_AJ_3_ORG",null,null,null,null,null,"PARM_TCRAS_ACL_AR_3_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_CN_3_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_TR_3_SHQ",null,null,null,null,null,"PARM_TCRAS_ACL_AJ_3_SHQ"]
[]
[null,null,"Taux de contribution minimum",null,null,null,"Taux 5","Taux 15"]
[null,null,"du milieu",null,null,null,0.05,0.15]
[]
[]
[]
["Paramètres - Financement"]
[]
["Maximum des couts de travaux d'adaptation SAD F#13b",null,null,null,"AR, AJ & AS",10000,null,"PG 2009-11-11","Base",null,"Additionnelle","Supplémentaire"]
[null,null,null,null,"TR & CN",8000,null,null,16000,null,7000,10000]
[]
["Maximum des couts de travaux d'adaptation SPH F#13a",null,null,null,8000,5000,"PG 2009-11-11"]
[]
[]
["Subvention par unité / Régions éloignées & Petite municipalité",null,null,null,"ACL",4000,null,null,"Norme viabilité AOT"]
[null,null,null,null,"LAQ",5000,null,null,0.95]
["* pour la région éloignée ACL, la subvention est multipliée par 2 directement dans la formule"]
[]
["Prêt de démarrage F#30",null,null,null,null,"Montants"]
[null,null,null,null,null,"ACL","LAQ",null,null,null,"Capital patient"]
[null,null,null,null,"Par unité",5800,3500,null,null,null,"Terme",15]
[null,null,null,null,"Minimum",56000,"N/A",null,null,null,"% majoration max. mensuelle",0.03]
[null,null,null,null,"Maximum",350000,200000,null,null,null,"Amortis. emp. hypot. capital p",20]
[null,null,null,null,null,null,null,null,null,null,"% suivi admin BE",3.0000000000000001E-3]
[null,null,null,null,null,null,null,null,null,null,"% frais admin BR",1.4999999999999999E-2]
["Participations financières F#32,34",null,null,null,null,"PAMH","Autre"]
[null,null,null,null,"SHQ",0.25,1]
[null,null,null,null,"SCHL",0.75,0]
[]
[]
[]
["Paramètres - Budget d'exploitation"]
[]
["Coût d'énergie des aires communes par m2 - BE#32",12.3,"/m2"]
["Conciergerie - montant par unité BE#38",250]
[]
[]
["Tableau des facteurs de calcul des coûts d'entretien BE#41",null,null,null,"[Seuil minimal","Seuil maximal[","Facteur LOG","Facteur CHA",null,null,"Entretien","Base","Par unité"]
[null,null,null,null,0,10000,0.75,0.75,null,null,"Logement",20,20]
[null,null,null,null,{"$f":"F303","v":10000},20000,0.75,0.5,null,null,"Chambre",10,10]
[null,null,null,null,{"$f":"F304","v":20000},30000,0.5,0.5]
[null,null,null,null,{"$f":"F305","v":30000},40000,0.25,0.5]
[null,null,null,null,{"$f":"F306","v":40000},null,0,0.5]
[]
["Barème - Administration BE#47",null,null,null,null,"Montant par unité","Taux COOP","Taux Autre",null,null,"Frais annuels du vérificateurBE#50"]
[null,null,null,null,null,80,0.04,0.05,null,null,null,"<= 20 unités",">20 unités"]
[null,null,null,null,null,null,null,null,null,null,"Montréal (06)",1800,2300]
[null,null,null,null,null,null,null,null,null,null,"Province",1500,2000]
[]
[null,null,null,null,"Montant par unité",null,null,"Frais de déneigement au m2"]
[null,null,null,null,"COOP","Autre",null,"Mtl & Qc (03, 06)",4.75]
["Formation BE#53",null,null,null,30,15,null,"Province",2.25]
["Cotisation à la fédération BE#56",null,null,null,41,10]
[]
["Barème - Réserve immobilière BE#59\nSHQSBB 2020-01-31 Les cellules A319 à F328 ne servent plus, la formule fonction CalculerReserveRemplacementImmobiliere n'est plus utilisée pour faire les calculs.",null,null,null,"Reserve immobilière",null,null,"Frais par unité d'ascenseur"]
[null,null,null,null,null,"Reserve",null,"Montréal (06)",3000]
[null,null,null,null,null,"Immobilière",null,"Province",2400]
[null,null,null,null,"Chambres",150]
[null,null,null,null,"Studio",175]
[null,null,null,null,"1cc",300]
[null,null,null,null,"2cc"]
[null,null,null,null,"3cc"]
[null,null,null,null,"4cc"]
[null,null,null,null,"5cc"]
[]
["Facteur - Réserve de remplacement mobilière BE#62",null,null,null,"Taux de remplacement",null,0.125,"Pour un cycle théorique de 8 ans"]
[]
[]
["Reserve de gestion hypothèque BE#65",null,null,null,"Tranche de calcul",null,1000]
[]
[]
["Facteurs - Vacances / Mauvaises créances BE#84, F#76",null,null,null,null,"Taux","Facteur SHQ MC","Facteur SHQ Deb"]
[null,null,null,null,null,0.04,0.8,0.6]
[]
[]
["Paramètres - Feuille paramètres"]
[]
["Liste des Tables publiques ",null,"Coûts de réalisation admissibles",null,null,null,"AfficherCoutsRealisationAdmissible",null,null,null,null,"C231:AB264",null,"C196:X264"]
[null,null,"Honoraires des ingénieurs",null,null,null,"AfficherHonorairesIngenieurs",null,null,null,null,"F80:I92"]
[null,null,"Honoraires des architectes",null,null,null,"AfficherHonorairesArchitecte",null,null,null,null,"F108:H119"]
[null,null,{"$f":"\"Honoraires des \" & PARM_OSD_ABRG","v":"Honoraires des OSD"},null,null,null,"AfficherHonorairesOSD",null,null,null,null,"F139:K147",null,{"$f":"\"C139:H\" & IF(estMontreal(G_PROJET_REGION,IP_NOM_TABLE_LOYER_MEDIAN),140+PARM_PLAGES_HONORAIRES_GRT_MTL,140+PARM_PLAGES_HONORAIRES_GRT)","v":"C139:H145"}]
[null,null,"Informations de transmission",null,null,null,"AfficherInfosTransmission",null,null,null,null,"J1:N8"]
[null,null,"Majoration des CMA",null,null,null,"AfficherMajorationCMA",null,null,null,null,"CX223:CZ231"]

{"sheet":"Brouillon","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"T_MunicipalitesLoyerMedian","index":11,"n_rows":58,"n_cols":28,"rows_kept":58,"cut":false,"hidden":true,"merged":[[1,18,12,18],[1,8,12,8],[14,9,16,9],[14,10,16,10],[14,11,16,11],[14,12,14,13]]}
["Région","Municipalité","CodeLoyer",null,null,null,null,null,null,"CodeLoyer","CH","ST","1C","2C","3C","4C","5C",null,null,"CodeLoyer","CH","ST","1C","2C","3C","4C","5C"]
[1,"Matane et Rivière-du-Loup",8,null,null,null,null,null,"LMM de base",1,424,700,885,1100,1135,1315,1430,null,"Subvention LMM",1,{"$f":"IF(T_LM_CH_MIN>=K2,T_LMM_CH_NIV_1,IF(AND(T_LM_CH_MIN<K2,K2<=T_LM_LMM_CH),T_LMM_CH_NIV_2,0))","v":0},{"$f":"IF(T_LM_ST_MIN>=L2,T_LMM_ST_NIV_1,IF(AND(T_LM_ST_MIN<L2,L2<=T_LM_LMM_ST),T_LMM_ST_NIV_2,0))","v":0},{"$f":"IF(T_LM_1C_MIN>=M2,T_LMM_1C_NIV_1,IF(AND(T_LM_1C_MIN<M2,M2<=T_LM_LMM_1C),T_LMM_1C_NIV_2,0))","v":0},{"$f":"IF(T_LM_2C_MIN>=N2,T_LMM_2C_NIV_1,IF(AND(T_LM_2C_MIN<N2,N2<=T_LM_LMM_2C),T_LMM_2C_NIV_2,0))","v":0},{"$f":"IF(T_LM_3C_MIN>=O2,+T_LMM_3C_NIV_1,IF(AND(T_LM_3C_MIN<O2,O2<=T_LM_LMM_3C),+T_LMM_3C_NIV_2,0))","v":0},{"$f":"IF(T_LM_4C_MIN=P2,+T_LMM_4C_NIV_1,IF(AND(T_LM_4C_MIN<P2,P2<=T_LM_LMM_4C),+T_LMM_4C_NIV_2,0))","v":0},{"$f":"IF(T_LM_5C_MIN>=Q2,+T_LMM_5C_NIV_1,IF(AND(T_LM_5C_MIN<Q2,Q2<=T_LM_LMM_5C),+T_LMM_5C_NIV_2,0))","v":0}]
[1,"Rimouski",11,null,null,null,null,null,null,2,425,715,835,920,1155,1450,1580,null,null,2,{"$f":"IF(T_LM_CH_MIN>=K3,T_LMM_CH_NIV_1,IF(AND(T_LM_CH_MIN<K3,K3<=T_LM_LMM_ST),T_LMM_CH_NIV_2,0))","v":0},0,0,0,0,0,0]
[1,"Hors marché",3,null,null,null,null,null,null,3,"-","-",1315,1555,1780,1930,2030,null,null,3,0,0,0,0,0,0,0]
[1,"Autres",12,null,null,null,null,null,null,4,388,620,795,950,1100,1375,1500,null,null,4,0,0,0,0,0,0,0]
[2,"Alma, Dolbeau-Mistassini, Roberval, Saint-Félicien",8,null,null,null,null,null,null,5,393,530,566,770,845,930,1010,null,null,5,0,5800,7400,9400,11700,13300,15300]
[2,"RMR de Saguenay",5,null,null,null,null,null,null,6,375,525,635,785,995,1305,1425,null,null,6,0,5800,7400,9400,0,0,0]
[2,"Hors marché",3,null,null,null,null,null,null,7,377,475,591,725,803,965,1050,null,null,7,0,8700,7400,9400,11700,13300,15300]
[2,"Autres",12,null,null,null,null,null,null,8,352,490,610,765,855,1180,1280,null,null,8,4600,5800,7400,9400,11700,0,0]
[3,"RMR de Québec",4,null,null,null,null,null,null,9,338,590,750,910,1090,1415,1525,null,null,9,4600,5800,0,0,0,0,0]
[3,"Saint-Raymond",8,null,null,null,null,null,null,10,"-","-","-","-","-","-","-",null,null,10,0,0,0,0,0,0,0]
[3,"Hors marché",3,null,null,null,null,null,null,11,363,525,645,791,915,1060,1165,null,null,11,0,5800,7400,9400,11700,0,0]
[3,"Autres",12,null,null,null,null,null,null,12,361,480,546,690,770,840,900,null,null,12,{"$f":"IF(T_LM_CH_MIN>=K13,T_LMM_CH_NIV_1,IF(AND(T_LM_ST_MIN<K13,K13<=T_LM_LMM_ST),T_LMM_CH_NIV_2,0))","v":4600},8700,11100,14000,17500,19900,22900]
[4,"La Tuque, Shawinigan",8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IP_TABLE_LOYER_MEDIAN","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_SUBV_LOYERS_MEDIANS_ORG,IP_TABLE_LOYER_MEDIAN,2))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_SUBV_LOYERS_MEDIANS_ORG,IP_TABLE_LOYER_MEDIAN,3))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_SUBV_LOYERS_MEDIANS_ORG,IP_TABLE_LOYER_MEDIAN,4))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_SUBV_LOYERS_MEDIANS_ORG,IP_TABLE_LOYER_MEDIAN,5))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_SUBV_LOYERS_MEDIANS_ORG,IP_TABLE_LOYER_MEDIAN,6))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_SUBV_LOYERS_MEDIANS_ORG,IP_TABLE_LOYER_MEDIAN,7))","v":0},{"$f":"IF(IP_TABLE_LOYER_MEDIAN=0,0,INDEX(T_SUBV_LOYERS_MEDIANS_ORG,IP_TABLE_LOYER_MEDIAN,8))","v":0}]
[4,"RMR de Trois-Rivières (partie)",7,null,null,null,null,null,null,"Typologie","Loyer minimum considéré (LM)","LM < LMM ≤ 1,25LP","Aide additionnelle ",null,null,null,null,null,null,"SOMME",{"$f":"U14*(IP_TYPOLOGIE_CH_1+IP_TYPOLOGIE_CH_2+IP_TYPOLOGIE_CH_3)","v":0},{"$f":"V14*(IP_TYPOLOGIE_ST_1+IP_TYPOLOGIE_ST_2+IP_TYPOLOGIE_ST_3)","v":0},{"$f":"W14*(IP_TYPOLOGIE_1C_1+IP_TYPOLOGIE_1C_2+IP_TYPOLOGIE_1C_3)","v":0},{"$f":"X14*(IP_TYPOLOGIE_2C_1+IP_TYPOLOGIE_2C_2+IP_TYPOLOGIE_2C_3)","v":0},{"$f":"Y14*(IP_TYPOLOGIE_3C_1+IP_TYPOLOGIE_3C_2+IP_TYPOLOGIE_3C_3)","v":0},{"$f":"Z14*(IP_TYPOLOGIE_4C_1+IP_TYPOLOGIE_4C_2+IP_TYPOLOGIE_4C_3)","v":0},{"$f":"AA14*(IP_TYPOLOGIE_5C_1+IP_TYPOLOGIE_5C_2+IP_TYPOLOGIE_5C_3)","v":0},{"$f":"SUM(U15:AA15)","v":0}]
[4,"Hors marché",3,null,null,null,null,null,null,null,null,null,"Niveau 1","Niveau 2"]
[4,"Autres",12,null,null,null,null,null,null,null,null,null,"LMM <= LM","LM < LMM ≤ 1,25LM"]
[5,"RMR de Sherbrooke",6,null,null,null,null,null,null,"Chambres",{"$f":"K13","v":361},0,4600,0]
[5,"Cowansville et Granby (partie)",8,null,null,null,null,null,null,"Studios",{"$f":"L13","v":480},{"$f":"K19*1.25","v":600},8700,5800]
[5,"Hors marché",3,null,null,null,null,null,null,"1 c.c.",{"$f":"M13","v":546},682.5,11100,7400]
[5,"Autres",12,null,null,null,null,null,null,"2 c.c.",{"$f":"N13","v":690},862.5,14000,9400]
[6,"RMR de Montréal",2,null,null,null,null,null,null,"3 c.c.",{"$f":"O13","v":770},962.5,17500,11700]
[7,"RMR de Gatineau",1,null,null,null,null,null,null,"4 c.c.",{"$f":"P13","v":840},1050,19900,13300]
[7,"Hors marché",3,null,null,null,null,null,null,"5 c.c.",{"$f":"Q13","v":900},1125,22900,15300]
[7,"Autres",12]
[8,"Amos",8]
[8,"Rouyn-Noranda, Val d'Or",11]
[8,"Hors marché",3]
[8,"Autres",12]
[9,"Baie-Comeau, Sept-Iles",11]
[9,"Autres",12]
[9,"Hors marché",3]
[10,"Nord du Québec - Autres",12]
[10,"Hors marché",3]
[11,"Gaspé",11]
[11," Les Îles-de-la-Madeleine et Pointe-à-la-Croix",8]
[11,"Hors marché",3]
[11,"Autres",12]
[12,"Montmagny, Saint-Georges, Sainte-Marie, Thetford-Mines",8]
[12,"RMR de Québec (partie)",4]
[12,"Hors marché",3]
[12,"Autres",12]
[13,"RMR de Montréal (partie)",2]
[14,"RMR de Montréal (partie)",2]
[14,"Hors RMR de Montréal",9]
[14,"Hors marché",3]
[15,"RMR de Montréal (partie)",2]
[15,"Hors RMR de Montréal",9]
[15,"Hors marché",3]
[16,"RMR de Montréal (partie)",2]
[16,"Granby (partie), Salaberry-de-Valleyfield, Sorel-Tracey et Municipalité Marieville",8]
[16,"Saint-Hyacinthe",11]
[16,"Hors marché",3]
[16,"Autres",12]
[17,"Drummondville, Victoriaville",8]
[17,"RMR de Trois-Rivières (partie)",7]
[17,"Hors marché",3]
[17,"Autres",12]

{"sheet":"T_Navigation","index":12,"n_rows":11,"n_cols":5,"rows_kept":11,"cut":false,"hidden":true,"merged":[]}
["Feuille","Nom","Precedent","Suivant","Condition"]
["Feuil1","Général","Feuil11","Feuil7"]
["Feuil2","Financement","Feuil6","Feuil9"]
["Feuil3","Fenêtres bâtiment et terrain","Feuil7","Feuil7"]
["Feuil4","Immeubles - Prévus","Feuil7","Feuil5"]
["Feuil5","Budget de réalisation","Feuil4","Feuil6"]
["Feuil6","Contributions","Feuil5","Feuil2"]
["Feuil9","Budget d'exploitation","Feuil2","Feuil8"]
["Feuil7","Immeubles - Actuels","Feuil1","Feuil4"]
["Feuil11","Menu",null,"Feuil1"]
["Feuil8","Résumé","Feuil9","Feuil1"]

{"sheet":"T_TYPOLOGIE","index":13,"n_rows":1,"n_cols":32,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["BAT_NO","BAT_ACT_NO","TER_NO","TYP_BAT_AIRE","TER_TAXE_EXEMP","TYP_SUP_AIRES_COMMUNES","TYP_VOLET","TYP_NBRE_UNITE","TYP_TYPOLOGIE","TYP_CLIENTELE","TYP_OCCUPATION","TYP_SPH","TYP_SAD","TYP_DOSS_NO_SHQ","TYP_COUTS_APPARTEMENT","TYP_COUTS_ORG","TYP_COUTS_SHQ","TYP_NBRE_ETAGE","TYP_INCOMB","TYP_GICLEURS","TYP_COMMENTAIRE","TYP_CLEM","TYP_NBRE_ASC","TYP_STRUCT","TYP_ADRS","TYP_ADRS2","TYP_COD_POST","SAD_NB_OCC_ADMIS","SAD_NB_OCC_3EQP","SAD_NB_OCC_LPSR","SAD_SOUS_PRBI","SAD_OPE"]

{"sheet":"T_TERRAIN","index":14,"n_rows":1,"n_cols":59,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["TER_NO","TER_ADRS","TER_ADRS_PRINC","TER_COD_POST","TER_SUPERFICIE","TER_AQUEDUC","TER_EGOUT","TER_HISTORIQUE","TER_CARACT","TER_CONTAMINE","TER_CAPACITE","TER_ANNEE_ROLE_ORG","TER_ANNEE_ROLE_SHQ","TER_FACT_COMP_ORG","TER_FACT_COMP_SHQ","TER_TAUX_TAXE_ORG","TER_TAUX_TAXE_SHQ","TER_TAXE_SRV_ORG","TER_TAXE_SRV_SHQ","TER_SURTAXE_ORG","TER_SURTAXE_SHQ","TER_VALEUR_ORG","TER_VALEUR_SHQ","TER_VALEUR_AV_ORG","TER_VALEUR_AV_SHQ","TER_PROP_RES_ORG","TER_PROP_RES_SHQ","TER_ACQ_RES_ORG","TER_ACQ_RES_SHQ","TER_ACQ_NRES_ORG","TER_ACQ_NRES_SHQ","TER_ACQ_RES_TAXES","TER_ACQ_NRES_TAXES","TER_TRANS_AGENT","TER_COND_PART","TER_LOTS","TER_BAILLEUR","TER_VALEUR_ACTIF_ORG","TER_VALEUR_ACTIF_SHQ","TER_RENTE","TER_DUREE","TER_RAP_EVAL","TER_MNT_DECON_ORG","TER_TAUX_TAXE_SCOL_ORG","TER_MNT_DECON_SHQ","TER_TAUX_TAXE_SCOL_SHQ","TER_ACQ_RES_TAXES_TVQ","TER_ACQ_NRES_TAXES_TVQ","TER_ACQ_TPS_RES_ORG","TER_ACQ_TPS_NRES_ORG","TER_ACQ_TVQ_RES_ORG","TER_ACQ_TVQ_NRES_ORG","TER_ACQ_TPS_RES_SHQ","TER_ACQ_TPS_NRES_SHQ","TER_ACQ_TVQ_RES_SHQ","TER_ACQ_TVQ_NRES_SHQ","TER_EMP_CAL_ACT","TER_ADRS2","TER_LOI72"]

{"sheet":"T_BATIMENT","index":15,"n_rows":1,"n_cols":65,"rows_kept":1,"cut":false,"hidden":true,"merged":[]}
["BAT_NO","TER_NO","BAT_ADRS","BAT_COD_POST","BAT_AIRE","BAT_AN_CONSTR","BAT_ADRS_PRINC","BAT_INCOMB","BAT_GICLEURS","BAT_ANLS_ENVR","BAT_CONTMN","BAT_ANNEE_ROLE_ORG","BAT_ANNEE_ROLE_SHQ","BAT_FACT_COMP_ORG","BAT_FACT_COMP_SHQ","BAT_TAUX_TAXE_ORG","BAT_TAUX_TAXE_SHQ","BAT_TAXE_SRV_ORG","BAT_TAXE_SRV_SHQ","BAT_VALEUR_ORG","BAT_VALEUR_SHQ","BAT_VALEUR_AV_ORG","BAT_VALEUR_AV_SHQ","BAT_PROP_RES_ORG","BAT_PROP_RES_SHQ","BAT_ACQ_RES_ORG","BAT_ACQ_RES_SHQ","BAT_ACQ_NRES_ORG","BAT_ACQ_NRES_SHQ","BAT_ACQ_RES_TAXES","BAT_ACQ_NRES_TAXES","BAT_TRANS_AGENT","BAT_COND_PART","BAT_UNI_CH","BAT_UNI_ST","BAT_UNI_1C","BAT_UNI_2C","BAT_UNI_3C","BAT_UNI_4C","BAT_UNI_5C","BAT_MNG_CH","BAT_MNG_ST","BAT_MNG_1C","BAT_MNG_2C","BAT_MNG_3C","BAT_MNG_4C","BAT_MNG_5C","BAT_RAP_EVAL","BAT_MNT_DECON_ORG","BAT_MNT_DECON_SHQ","BAT_TAUX_TAXE_SCOL_ORG","BAT_TAUX_TAXE_SCOL_SHQ","BAT_ACQ_RES_TAXES_TVQ","BAT_ACQ_NRES_TAXES_TVQ","BAT_ACQ_TPS_RES_ORG","BAT_ACQ_TPS_NRES_ORG","BAT_ACQ_TVQ_RES_ORG","BAT_ACQ_TVQ_NRES_ORG","BAT_ACQ_TPS_RES_SHQ","BAT_ACQ_TPS_NRES_SHQ","BAT_ACQ_TVQ_RES_SHQ","BAT_ACQ_TVQ_NRES_SHQ","BAT_ADRS2","BAT_NRES","BAT_PREC_TYPE"]