{"text_format":"2","workbook":"xlsx","n_sheets":2,"sheets":["Revenus","Depense 24"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","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":"Revenus","index":0,"n_rows":34,"n_cols":9,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["REVENUS","Addresse","Grandeur","pi.c","Loyer","$ / pi.c","Loyer / Annee","$ / pi.c / annee","Notes"]
["Logements","#1-10703 De Poncheville","5,5",820.0,615.0,{"$f":"E2/D2","v":0.75},{"$f":"E2*12","v":7380},{"$f":"G2/D2","v":9},"entré laveuse et sécheuse mais pas d’entré de lave-vaisselle"]
["Juin 2023","#2-10703 De Poncheville","3,5",411.0,615.0,1.496350365,7380,17.95620438,"pas entré laveuse sécheuse et lave- vaisaille"]
[null,"#3-10703 De Poncheville","3,5",393.0,615.0,1.564885496,7380,18.77862595,"pas entré laveuse sécheuse et lave-vaisselle"]
[]
[null,"#1-10704 Vianney","4,5",939.0,815.0,{"$f":"E6/D6","v":0.8679446219},{"$f":"E6*12","v":9780},{"$f":"G6/D6","v":10.41533546},"pas entré laveuse sécheuse et lave-vaisselle"]
[null,"#3-10704 Vianney","4,5",732.0,600.0,0.8196721311,7200,9.836065574,"il a une entré de laveuse mais pas de sécheuse et de lave-vaiselle"]
[]
[null,"Totales",{"$f":"COUNTA(C2:C7)","v":5},{"$f":"sum(D2:D7)","v":3295},{"$f":"SUM(E2:E7)","v":3260},{"$f":"E9/D9","v":0.9893778452},{"$f":"E9*12","v":39120},11.87253414]
[]
[]
["2024-03-01","#1-10703 De Poncheville","5,5",820.0,640.0,{"$f":"E12/D12","v":0.7804878049},{"$f":"E12*12","v":7680},{"$f":"G12/D12","v":9.365853659}]
[null,"#2-10703 De Poncheville","3,5",411.0,640.0,1.557177616,7680,18.68613139]
[null,"#3-10703 De Poncheville","3,5",393.0,640.0,1.628498728,7680,19.54198473]
[]
[null,"#1-10704 Vianney","4,5",939.0,848.0,{"$f":"E16/D16","v":0.9030883919},{"$f":"E16*12","v":10176},{"$f":"G16/D16","v":10.8370607}]
[null,"#3-10704 Vianney","4,5",732.0,624.0,0.8524590164,7488,10.2295082]
[]
[null,"Totales",{"$f":"COUNTA(C12:C17)","v":5},{"$f":"sum(D12:D17)","v":3295},{"$f":"SUM(E12:E17)","v":3392},{"$f":"E19/D19","v":1.029438543},{"$f":"E19*12","v":40704},12.35326252,{"$f":"IF(G19-G9>=0, \"+\" & TEXT(ROUND(G19-G9,2), \"0.00\"), TEXT(ROUND(G19-G9,2), \"0.00\"))\n","v":"+1584.00"}]
[]
[]
["2025-07-01","#1-10703 De Poncheville","5,5",820.0,677.76,{"$f":"E22/D22","v":0.8265365854},{"$f":"E22*12","v":8133.12},{"$f":"G22/D22","v":9.918439024},"NB:  a compter du 1er juillet les loyers seront  tous augmentés de 5,9%"]
[null,"#2-10703 De Poncheville","3,5",411.0,677.76,1.649051095,8133.12,19.78861314,"NB:  a compter du 1er juillet les loyers seront  tous augmentés de 5,9%"]
[null,"#3-10703 De Poncheville","3,5",393.0,677.76,1.724580153,8133.12,20.69496183,"NB:  a compter du 1er juillet les loyers seront  tous augmentés de 5,9%"]
[]
[null,"#1-10704 Vianney","4,5",939.0,898.032,{"$f":"E27/D26","v":0.7037444089},{"$f":"E27*12","v":7929.792},{"$f":"G26/D26","v":8.444932907},"NB:  a compter du 1er juillet les loyers seront  tous augmentés de 5,9%"]
[null,"#3-10704 Vianney","4,5",732.0,660.816,{"$f":"E27/D27","v":0.9027540984},{"$f":"E27*12","v":7929.792},10.83304918,"NB:  a compter du 1er juillet les loyers seront  tous augmentés de 5,9%"]
[]
[null,"Totales",{"$f":"COUNTA(C22:C27)","v":5},{"$f":"sum(D22:D27)","v":3295},{"$f":"SUM(E22:E27)","v":3592.128},{"$f":"E29/D29","v":1.090175417},{"$f":"E29*12","v":43105.536},13.08210501,{"$f":"IF(G29-G19>=0, \"+\" & TEXT(ROUND(G29-G19,2), \"0.00\"), TEXT(ROUND(G29-G19,2), \"0.00\"))\n","v":"+2401.54"}]
[]
[]
["Commercial","2645 Henri Bourassa E.","2 etages",9406.0,"Prop. occupant",{"$f":"B34/D32","v":249.8405273},"$-",{"$f":"F32*12","v":2998.086328}]
[]
["Prix Demandes",2350000.0]

{"sheet":"Depense 24","index":1,"n_rows":14,"n_cols":5,"rows_kept":14,"cut":false,"hidden":false,"merged":[]}
[]
[null,"DEPENSES","Mois","Annee"]
[null,"2024-2025"]
[null,"Hydro",{"$f":"D4/12","v":3904},46848.0,"Pour hydro QC, il y a 3 compteurs"]
[null,"Assurance",0.0,"$-"]
[null,"Gestion","$-","$-"]
[null,"Concierge",{"$f":"D7/12","v":50},600.0]
[null,"Mauvaise Creance","$-","$-"]
[null,"Tax Scolaire",{"$f":"D9/12","v":135.2566667},1623.08]
[null,"Tax Municpale",3008.826667,36105.92]
[null,"Deniegement",220.8333333,2650.0]
[null,"Entretien",241.5,2898.0]
[null,"Paysagement",328.1575,3937.89]
[null,"Totale",{"$f":"sum(C4:C13)","v":7888.574167},94662.89]