{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Couverture","TDM","Actif net","Bilan","budget (2022)","budget (2023)","budget (2024)","budget (2025)"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":43,"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":"Couverture","index":0,"n_rows":15,"n_cols":3,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SYNDICAT DES COPROPRIÉTAIRES"]
["ABC"]
["ÉTATS FINANCIERS"]
["POUR L'EXERCICE TERMINÉ"]
["LE 31 DÉCEMBRE 2019",null,{"$f":"RIGHT(A15,4)","v":"2019"}]

{"sheet":"TDM","index":1,"n_rows":20,"n_cols":4,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[]
[]
[]
["TABLE DES MATIÈRES"]
[]
[]
[]
[]
[]
[]
[null,null,null,"PAGE"]
[]
["État des résultats",null,null,1.0]
[]
["État de l'évolution de l'actif net",null,null,2.0]
[]
["État de la situation financière",null,null,3.0]

{"sheet":"Actif net","index":2,"n_rows":24,"n_cols":10,"rows_kept":24,"cut":false,"hidden":true,"merged":[[18,4,18,7],[19,4,19,5],[19,6,19,7],[19,8,19,9],[4,4,4,9],[7,4,7,7],[8,4,8,5],[8,6,8,7],[8,8,8,9],[11,1,11,2],[15,4,15,9]]}
[{"$f":"Couverture!A11&\" \"&Couverture!A12","v":"SYNDICAT DES COPROPRIÉTAIRES ABC"}]
[{"$f":"UPPER(TDM!A18)","v":"ÉTAT DE L'ÉVOLUTION DE L'ACTIF NET"},null,null,null,null,null,null,null,null,{"$f":"\"Page \"&TDM!D18","v":"Page 2"}]
[{"$f":"+Couverture!$A$14&T(\" \")&Couverture!$A$15","v":"POUR L'EXERCICE TERMINÉ LE 31 DÉCEMBRE 2019"}]
[]
[null,null,null,null,{"$f":"RIGHT(Couverture!A15,4)","v":"2019"}]
[]
[]
[null,null,null,null,"Fonds"]
[null,null,null,null,"Administration",null,"Prévoyance",null,"Total"]
[]
["SOLDE DU FONDS AU DÉBUT",null,null,null,{"$f":"E24","v":"#REF!"},"$",{"$f":"G24","v":"#REF!"},"$",{"$f":"SUM(E11:H11)","v":"#REF!"},"$"]
[null,"Résultat net",null,null,{"$f":"#REF!","v":"#REF!"},null,{"$f":"#REF!","v":"#REF!"},null,"#REF!"]
["SOLDE DU FONDS À LA FIN",null,null,null,{"$f":"SUM(E11:E12)","v":"#REF!"},null,{"$f":"SUM(G11:G12)","v":"#REF!"},null,{"$f":"SUM(I11:I12)","v":"#REF!"}]
[]
[]
[null,null,null,null,{"$f":"+E5-1","v":2018}]
[]
[]
[null,null,null,null,"Fonds"]
[null,null,null,null,"Administration",null,"Prévoyance",null,"Total"]
[]
["SOLDE DU FONDS AU DÉBUT",null,null,null,0.0,"$",0.0,"$",0.0,"$"]
[null,"Résultat net",null,null,{"$f":"#REF!","v":"#REF!"},null,{"$f":"#REF!","v":"#REF!"},null,{"$f":"#REF!","v":"#REF!"}]
["SOLDE DU FONDS À LA FIN",null,null,null,{"$f":"SUM(E22:E23)","v":"#REF!"},null,{"$f":"SUM(G22:G23)","v":"#REF!"},null,{"$f":"SUM(I22:I23)","v":"#REF!"}]

{"sheet":"Bilan","index":3,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":true,"merged":[[8,8,8,9],[8,10,8,11],[4,2,4,6],[4,8,4,13],[7,2,7,5],[7,8,7,11],[8,2,8,3],[8,4,8,5],[8,6,8,7],[8,12,8,13]]}
[{"$f":"Couverture!A11&\" \"&Couverture!A12","v":"SYNDICAT DES COPROPRIÉTAIRES ABC"}]
[{"$f":"UPPER(TDM!A20)","v":"ÉTAT DE LA SITUATION FINANCIÈRE"},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&TDM!D20","v":"Page 3"}]
["AU 31 JANVIER 2016"]
[]
[null,null,{"$f":"RIGHT(Couverture!A15,4)","v":"2019"},null,null,null,null,null,{"$f":"C5-1","v":2018}]
[]
[]
[null,null,"Fonds",null,null,null,null,null,"Fonds"]
[null,null,"Administration",null,"Prévoyance",null,"Total",null,"Administration",null,"Prévoyance",null,"Total"]
["ACTIF"]
[]
["Encaisse",null,0.0,"$",0.0,"$",{"$f":"SUM(C12:F12)","v":0},"$",0.0,"$",0.0,"$",{"$f":"SUM(I12:L12)","v":0},"$"]
["Placements",null,0.0,null,0.0,null,0,null,0.0,null,0.0,null,0]
["Comptes à recevoir des copropriétaires",null,0.0,null,0.0,null,0,null,0.0,null,0.0,null,0]
["Autres comptes à recevoir",null,0.0,null,0.0,null,0,null,0.0,null,0.0,null,0]
["Frais payés d'avance",null,0.0,null,null,null,0,null,0.0,null,0.0,null,0]
["À recevoir interfonds",null,0.0,null,0.0,null,0,null,0.0,null,0.0,null,0]
[]
[null,null,{"$f":"SUM(C12:C18)","v":0},null,{"$f":"SUM(E12:E18)","v":0},null,{"$f":"SUM(G12:G18)","v":0},null,{"$f":"SUM(I12:I18)","v":0},null,{"$f":"SUM(K12:K18)","v":0},null,{"$f":"SUM(M12:M18)","v":0}]
[]
["PASSIF"]
[]
["Comptes à payer et frais courus",null,0.0,null,0.0,null,{"$f":"SUM(C23:F23)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(I23:L23)","v":0}]
["Revenus perçus d'avance",null,0.0,null,0.0,null,0,null,0.0,null,0.0,null,0]
["Dû interfonds",null,0.0,null,0.0,null,0,null,0.0,null,0.0,null,0.0]
[]
[null,null,{"$f":"SUM(C23:C26)","v":0},null,{"$f":"SUM(E23:E26)","v":0},null,{"$f":"SUM(G23:G26)","v":0},null,{"$f":"SUM(I23:I26)","v":0},null,{"$f":"SUM(K23:K26)","v":0},null,{"$f":"SUM(M23:M26)","v":0}]
[]
["ACTIF NET"]
[]
["Surplus du fonds d'administration",null,{"$f":"'Actif net'!E13","v":"#REF!"},null,0.0,null,{"$f":"SUM(C31:F31)","v":"#REF!"},null,{"$f":"'Actif net'!E24","v":"#REF!"},null,0.0,null,{"$f":"SUM(I31:K31)","v":"#REF!"}]
["Surplus du fonds de prévoyance",null,0.0,null,{"$f":"'Actif net'!G13","v":"#REF!"},null,"#REF!",null,0.0,null,{"$f":"'Actif net'!G24","v":"#REF!"},null,{"$f":"SUM(J32:K32)","v":"#REF!"}]
[]
[null,null,{"$f":"SUM(C31:C32)","v":"#REF!"},null,{"$f":"SUM(E31:E32)","v":"#REF!"},null,{"$f":"SUM(G31:G32)","v":"#REF!"},null,{"$f":"SUM(I31:I32)","v":"#REF!"},null,{"$f":"SUM(K31:K32)","v":"#REF!"},null,{"$f":"SUM(M31:M32)","v":"#REF!"}]
[null,null,{"$f":"C27+C34","v":"#REF!"},null,{"$f":"E27+E34","v":"#REF!"},null,{"$f":"G27+G34","v":"#REF!"},null,{"$f":"I27+I34","v":"#REF!"},null,{"$f":"K27+K34","v":"#REF!"},null,{"$f":"M27+M34","v":"#REF!"}]
[]
[]
["SIGNÉ AU NOM DU CONSEIL"]
[]
["Un administrateur, ___________________________"]

{"sheet":"budget (2022)","index":4,"n_rows":64,"n_cols":18,"rows_kept":64,"cut":false,"hidden":false,"merged":[[8,12,8,13],[8,14,8,15],[36,0,36,1],[38,0,38,1],[63,0,63,7],[4,12,4,17],[7,6,7,9],[7,12,7,15],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,16,8,17]]}
["SYNDICAT DES COPROPRIÉTAIRES ABC"]
["BUDGET PRÉVISIONNEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&TDM!D16","v":"Page 1"}]
["POUR L'EXERCICE TERMINÉ LE 31 DÉCEMBRE 2022"]
[]
[null,null,"Réel 2020",null,"Budget 2021",null,"Budget 2022",null,null,null,null,null,{"$f":"E5-1","v":"#VALUE!"}]
[]
[]
["FONDS D'ADMINISTRATION"]
[]
["REVENUS"]
["Contributions régulières","A",null,null,null,null,null,"$",0.0,"$",{"$f":"SUM(G11:J11)","v":0},"$",0.0,"$",0.0,"$",{"$f":"SUM(M11:P11)","v":0},"$"]
["Contributions spéciales","B",null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Description de la cotisation spéciale 1",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 2",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 3",null,null,null,null,null,null,"$"]
["Intérêts",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G16:J16)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M16:P16)","v":0}]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[]
[null,null,{"$f":"SUM(C11:C18)","v":0},null,{"$f":"SUM(E11:E18)","v":0},null,{"$f":"SUM(G11:G18)","v":0},"$",{"$f":"SUM(I11:I18)","v":0},null,{"$f":"SUM(K11:K18)","v":0},null,{"$f":"SUM(M11:M18)","v":0},null,{"$f":"SUM(O11:O18)","v":0},null,{"$f":"SUM(Q11:Q18)","v":0}]
[]
["DÉPENSES"]
["Entretien et réparations",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G22:J22)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M22:P22)","v":0}]
["Conciergerie",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Électricité",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Paysagement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Déneigement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Assurance",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de gestion",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de bureau",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de banque",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[]
[null,null,{"$f":"SUM(C22:C35)","v":0},null,{"$f":"SUM(E22:E35)","v":0},null,{"$f":"SUM(G22:G35)","v":0},"$",{"$f":"SUM(I22:I31)","v":0},null,{"$f":"SUM(K22:K31)","v":0},null,{"$f":"SUM(M22:M31)","v":0},null,{"$f":"SUM(O22:O31)","v":0},null,{"$f":"SUM(Q22:Q31)","v":0}]
[]
["SURPLUS FONDS D'ADMINISTRATION",null,{"$f":"C19-C37","v":0},null,{"$f":"E19-E37","v":0},null,{"$f":"G19-G37","v":0},"$"]
[]
["FONDS DE PRÉVOYANCE"]
[]
["REVENUS"]
["Contributions régulières","C",null,null,null,null,null,"$"]
[]
[]
["DÉPENSES"]
["Divers",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS DE PRÉVOYANCE",null,{"$f":"C44-C48","v":0},null,{"$f":"E44-E48","v":0},null,{"$f":"G44-G48","v":0},"$"]
[]
["FONDS D'AUTOASSURANCE"]
[]
["REVENUS"]
["Contributions régulières","D",null,null,null,null,null,"$"]
[]
["DÉPENSES"]
["Divers (sinistre, franchise)",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS D'AUTOASSURANCE",null,{"$f":"C55-C58","v":0},null,{"$f":"E55-E58","v":0},null,{"$f":"G55-G58","v":0},"$"]
[]
["TOTAL DES FRAIS DE CONDO (A+B+C+D)",null,{"$f":"C55+C11+C44+C12","v":0},null,{"$f":"E55+E11+E44+E12","v":0},null,{"$f":"G55+G11+G44+G12","v":0},"$"]
[]
["Le RGCQ ne se porte pas garant et ne saurait être responsable d'un quelconque litige, différend ou d'une quelconque mésentente pouvant survenir quant à l'interprétation et/ou l'application de ce document."]

{"sheet":"budget (2023)","index":5,"n_rows":65,"n_cols":18,"rows_kept":65,"cut":false,"hidden":false,"merged":[[8,12,8,13],[8,14,8,15],[36,0,36,1],[38,0,38,1],[64,0,64,7],[4,12,4,17],[7,6,7,9],[7,12,7,15],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,10,8,11],[8,16,8,17]]}
["SYNDICAT DES COPROPRIÉTAIRES ABC"]
["BUDGET PRÉVISIONNEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&TDM!D16","v":"Page 1"}]
["POUR L'EXERCICE TERMINÉ LE 31 DÉCEMBRE 2023"]
[]
[null,null,"Réel 2021",null,"Budget 2022",null,"Budget 2023",null,null,null,null,null,{"$f":"E5-1","v":"#VALUE!"}]
[]
[]
["FONDS D'ADMINISTRATION"]
[]
["REVENUS"]
["Contributions régulières","A",null,null,null,null,null,"$",0.0,"$",{"$f":"SUM(G11:J11)","v":0},"$",0.0,"$",0.0,"$",{"$f":"SUM(M11:P11)","v":0},"$"]
["Contributions spéciales","B",null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Description de la cotisation spéciale 1",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 2",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 3",null,null,null,null,null,null,"$"]
["Intérêts",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G16:J16)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M16:P16)","v":0}]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[]
[null,null,{"$f":"SUM(C11:C18)","v":0},null,{"$f":"SUM(E11:E18)","v":0},null,{"$f":"SUM(G11:G18)","v":0},"$",{"$f":"SUM(I11:I18)","v":0},null,{"$f":"SUM(K11:K18)","v":0},null,{"$f":"SUM(M11:M18)","v":0},null,{"$f":"SUM(O11:O18)","v":0},null,{"$f":"SUM(Q11:Q18)","v":0}]
[]
["DÉPENSES"]
["Entretien et réparations",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G22:J22)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M22:P22)","v":0}]
["Conciergerie",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Électricité",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Paysagement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Déneigement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Assurance",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de gestion",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de bureau",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de banque",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[]
[null,null,{"$f":"SUM(C22:C35)","v":0},null,{"$f":"SUM(E22:E35)","v":0},null,{"$f":"SUM(G22:G35)","v":0},"$",{"$f":"SUM(I22:I31)","v":0},null,{"$f":"SUM(K22:K31)","v":0},null,{"$f":"SUM(M22:M31)","v":0},null,{"$f":"SUM(O22:O31)","v":0},null,{"$f":"SUM(Q22:Q31)","v":0}]
[]
["SURPLUS FONDS D'ADMINISTRATION",null,{"$f":"C19-C37","v":0},null,{"$f":"E19-E37","v":0},null,{"$f":"G19-G37","v":0},"$"]
[]
["FONDS DE PRÉVOYANCE"]
[]
["REVENUS"]
["Contributions régulières","C",null,null,null,null,null,"$"]
[]
[]
["DÉPENSES"]
["Divers",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS DE PRÉVOYANCE",null,{"$f":"C44-C48","v":0},null,{"$f":"E44-E48","v":0},null,{"$f":"G44-G48","v":0},"$"]
[]
["FONDS D'AUTOASSURANCE"]
[]
["REVENUS"]
["Contributions régulières","D",null,null,null,null,null,"$"]
[]
["DÉPENSES"]
["Divers (sinistre, franchise)",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS D'AUTOASSURANCE",null,{"$f":"C55-C58","v":0},null,{"$f":"E55-E58","v":0},null,{"$f":"G55-G58","v":0},"$"]
[]
[]
["TOTAL DES FRAIS DE CONDO (A+B+C+D)",null,{"$f":"C55+C11+C44+C12","v":0},null,{"$f":"E55+E11+E44+E12","v":0},null,{"$f":"G55+G11+G44+G12","v":0},"$"]
[]
["Le RGCQ ne se porte pas garant et ne saurait être responsable d'un quelconque litige, différend ou d'une quelconque mésentente pouvant survenir quant à l'interprétation et/ou l'application de ce document."]

{"sheet":"budget (2024)","index":6,"n_rows":65,"n_cols":18,"rows_kept":65,"cut":false,"hidden":false,"merged":[[7,6,7,9],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,14,8,15],[8,16,8,17],[8,12,8,13],[36,0,36,1],[38,0,38,1],[64,0,64,7],[4,12,4,17],[7,12,7,15],[8,10,8,11]]}
["SYNDICAT DES COPROPRIÉTAIRES ABC"]
["BUDGET PRÉVISIONNEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&TDM!D16","v":"Page 1"}]
["POUR L'EXERCICE TERMINÉ LE 31 DÉCEMBRE 2024"]
[]
[null,null,"Réel 2022",null,"Budget 2023",null,"Budget 2024",null,null,null,null,null,{"$f":"E5-1","v":"#VALUE!"}]
[]
[]
["FONDS D'ADMINISTRATION"]
[]
["REVENUS"]
["Contributions régulières","A",null,null,null,null,null,"$",0.0,"$",{"$f":"SUM(G11:J11)","v":0},"$",0.0,"$",0.0,"$",{"$f":"SUM(M11:P11)","v":0},"$"]
["Contributions spéciales","B",null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Description de la cotisation spéciale 1",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 2",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 3",null,null,null,null,null,null,"$"]
["Intérêts",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G16:J16)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M16:P16)","v":0}]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[]
[null,null,{"$f":"SUM(C11:C18)","v":0},null,{"$f":"SUM(E11:E18)","v":0},null,{"$f":"SUM(G11:G18)","v":0},"$",{"$f":"SUM(I11:I18)","v":0},null,{"$f":"SUM(K11:K18)","v":0},null,{"$f":"SUM(M11:M18)","v":0},null,{"$f":"SUM(O11:O18)","v":0},null,{"$f":"SUM(Q11:Q18)","v":0}]
[]
["DÉPENSES"]
["Entretien et réparations",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G22:J22)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M22:P22)","v":0}]
["Conciergerie",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Électricité",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Paysagement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Déneigement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Assurance",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de gestion",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de bureau",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de banque",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[]
[null,null,{"$f":"SUM(C22:C35)","v":0},null,{"$f":"SUM(E22:E35)","v":0},null,{"$f":"SUM(G22:G35)","v":0},"$",{"$f":"SUM(I22:I31)","v":0},null,{"$f":"SUM(K22:K31)","v":0},null,{"$f":"SUM(M22:M31)","v":0},null,{"$f":"SUM(O22:O31)","v":0},null,{"$f":"SUM(Q22:Q31)","v":0}]
[]
["SURPLUS FONDS D'ADMINISTRATION",null,{"$f":"C19-C37","v":0},null,{"$f":"E19-E37","v":0},null,{"$f":"G19-G37","v":0},"$"]
[]
["FONDS DE PRÉVOYANCE"]
[]
["REVENUS"]
["Contributions régulières","C",null,null,null,null,null,"$"]
[]
[]
["DÉPENSES"]
["Divers",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS DE PRÉVOYANCE",null,{"$f":"C44-C48","v":0},null,{"$f":"E44-E48","v":0},null,{"$f":"G44-G48","v":0},"$"]
[]
["FONDS D'AUTOASSURANCE"]
[]
["REVENUS"]
["Contributions régulières","D",null,null,null,null,null,"$"]
[]
["DÉPENSES"]
["Divers (sinistre, franchise)",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS D'AUTOASSURANCE",null,{"$f":"C55-C58","v":0},null,{"$f":"E55-E58","v":0},null,{"$f":"G55-G58","v":0},"$"]
[]
[]
["TOTAL DES FRAIS DE CONDO (A+B+C+D)",null,{"$f":"C55+C11+C44+C12","v":0},null,{"$f":"E55+E11+E44+E12","v":0},null,{"$f":"G55+G11+G44+G12","v":0},"$"]
[]
["Le RGCQ ne se porte pas garant et ne saurait être responsable d'un quelconque litige, différend ou d'une quelconque mésentente pouvant survenir quant à l'interprétation et/ou l'application de ce document."]

{"sheet":"budget (2025)","index":7,"n_rows":65,"n_cols":18,"rows_kept":65,"cut":false,"hidden":false,"merged":[[36,0,36,1],[38,0,38,1],[64,0,64,7],[8,12,8,13],[7,12,7,15],[7,6,7,9],[8,4,8,5],[8,6,8,7],[8,8,8,9],[8,14,8,15],[8,16,8,17],[4,12,4,17],[8,10,8,11]]}
["SYNDICAT DES COPROPRIÉTAIRES ABC"]
["BUDGET PRÉVISIONNEL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Page \"&TDM!D16","v":"Page 1"}]
["POUR L'EXERCICE TERMINÉ LE 31 DÉCEMBRE 2025"]
[]
[null,null,"Réel 2023",null,"Budget 2024",null,"Budget 2025",null,null,null,null,null,{"$f":"E5-1","v":"#VALUE!"}]
[]
[]
["FONDS D'ADMINISTRATION"]
[]
["REVENUS"]
["Contributions régulières","A",null,null,null,null,null,"$",0.0,"$",{"$f":"SUM(G11:J11)","v":0},"$",0.0,"$",0.0,"$",{"$f":"SUM(M11:P11)","v":0},"$"]
["Contributions spéciales","B",null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Description de la cotisation spéciale 1",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 2",null,null,null,null,null,null,"$"]
["Description de la cotisation spéciale 3",null,null,null,null,null,null,"$"]
["Intérêts",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G16:J16)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M16:P16)","v":0}]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[]
[null,null,{"$f":"SUM(C11:C18)","v":0},null,{"$f":"SUM(E11:E18)","v":0},null,{"$f":"SUM(G11:G18)","v":0},"$",{"$f":"SUM(I11:I18)","v":0},null,{"$f":"SUM(K11:K18)","v":0},null,{"$f":"SUM(M11:M18)","v":0},null,{"$f":"SUM(O11:O18)","v":0},null,{"$f":"SUM(Q11:Q18)","v":0}]
[]
["DÉPENSES"]
["Entretien et réparations",null,null,null,null,null,null,"$",0.0,null,{"$f":"SUM(G22:J22)","v":0},null,0.0,null,0.0,null,{"$f":"SUM(M22:P22)","v":0}]
["Conciergerie",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Électricité",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Paysagement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Déneigement",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Assurance",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de gestion",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de bureau",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Frais de banque",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
["Divers",null,null,null,null,null,null,"$",0.0,null,0,null,0.0,null,0.0,null,0]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[null,null,null,null,null,null,null,"$"]
[]
[null,null,{"$f":"SUM(C22:C35)","v":0},null,{"$f":"SUM(E22:E35)","v":0},null,{"$f":"SUM(G22:G35)","v":0},"$",{"$f":"SUM(I22:I31)","v":0},null,{"$f":"SUM(K22:K31)","v":0},null,{"$f":"SUM(M22:M31)","v":0},null,{"$f":"SUM(O22:O31)","v":0},null,{"$f":"SUM(Q22:Q31)","v":0}]
[]
["SURPLUS FONDS D'ADMINISTRATION",null,{"$f":"C19-C37","v":0},null,{"$f":"E19-E37","v":0},null,{"$f":"G19-G37","v":0},"$"]
[]
["FONDS DE PRÉVOYANCE"]
[]
["REVENUS"]
["Contributions régulières","C",null,null,null,null,null,"$"]
[]
[]
["DÉPENSES"]
["Divers",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS DE PRÉVOYANCE",null,{"$f":"C44-C48","v":0},null,{"$f":"E44-E48","v":0},null,{"$f":"G44-G48","v":0},"$"]
[]
["FONDS D'AUTOASSURANCE"]
[]
["REVENUS"]
["Contributions régulières","D",null,null,null,null,null,"$"]
[]
["DÉPENSES"]
["Divers (sinistre, franchise)",null,null,null,null,null,null,"$"]
[]
["SURPLUS FONDS D'AUTOASSURANCE",null,{"$f":"C55-C58","v":0},null,{"$f":"E55-E58","v":0},null,{"$f":"G55-G58","v":0},"$"]
[]
[]
["TOTAL DES FRAIS DE CONDO (A+B+C+D)",null,{"$f":"C55+C11+C44+C12","v":0},null,{"$f":"E55+E11+E44+E12","v":0},null,{"$f":"G55+G11+G44+G12","v":0},"$"]
[]
["Le RGCQ ne se porte pas garant et ne saurait être responsable d'un quelconque litige, différend ou d'une quelconque mésentente pouvant survenir quant à l'interprétation et/ou l'application de ce document."]