{"text_format":"2","workbook":"xls","n_sheets":4,"sheets":["Comptes","Commentaires","Détail budget","Formats"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"defined_names":22,"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","formulas":"cached_only"}

{"sheet":"Comptes","index":0,"n_rows":21,"n_cols":25,"rows_kept":21,"cut":false,"hidden":false,"merged":[[0,15,0,16],[0,17,0,18],[0,19,0,20],[0,21,0,22],[0,23,0,24],[0,3,0,4],[0,5,0,6],[0,7,0,8],[0,9,0,10],[0,11,0,12],[0,13,0,14]],"flags":["formulas_cached_only"]}
["0000","Compte","Désignation","Comptes 2014",null,"Comptes 2015",null,"Comptes 2016",null,"Comptes 2017",null,"Comptes 2018",null,"Comptes 2019",null,"Comptes 2020",null,"Comptes 2021",null,"Comptes 2022",null,"Comptes 2023",null,"Différence 14/23"]
["0000",null,null,"Charges","Revenus","Charges","Revenus","Charges","Revenus","Charges","Revenus","Charges","Revenus","Charges","Revenus","Charges","Revenus","Charges","Revenus","Charges","Revenus","Charges","Revenus","Montant","%"]
["9001"]
["9002","45","Ordures ménagères et décharge",231645.58,221558.69,226024.69,187334.1,252794.03,221384.61,204913.27,204913.27,261449.35,212873.78,252278.71,220606.69,262145.14,231884.27,269732.12,239039.38,262458.2,255847.86,288374.41,229622.81,56728.83,24.48949382068935]
["9002","45.311.1","Mise à disposition déchetterie",0,0,0,0,0,0,22470,0,27390,0,26346,0,23171.97,0,27300,0,26743.12,0,28653.37,"(Transvoirie)",6183.37]
["9002","45.3180.01","Ordures ménagères",23264.33,0,22477.22,0,29090.95,0,31188.35,0,30398.4,0,31075.9,0,34479.04,0,33982.7,0,30019.49,0,35416.24,0,12151.91,52.23408540026727]
["9002","45.3180.02","Verre",1776.8,0,1574.97,0,4418.25,0,1812.7,0,1554.63,0,1922.32,0,2213.49,0,2296,0,2191.33,0,2463.68,0,686.88,38.65826204412427]
["9002","45.3180.03","Déchets encombrants",8070.59,0,8528.88,0,9589.55,0,4701.68,0,9247.96,0,6420.98,0,8107.4,0,8496.4,0,7438.2,0,8138.7,0,68.11,0.8439283868961253]
["9002","45.3180.04","Papier",6278.29,0,5950.43,0,6205.6,0,4883.85,0,5939.76,0,5675.95,0,10697.85,0,7286.6,0,6150.8,0,10615.1,0,4336.81,69.07629306706126]
["9002","45.3180.10","Ramassage et transports",64036.76,0,61574.16,0,64714.11,0,64029.29,0,76878.64,0,76248.14,0,83349.08,0,85540.45,0,87774.22,0,95260.68,0,31223.92,48.759368837523944]
[]
["9002","45.4342","Taxe base évacuation & traitement déchets PP",0,83296.9,0,82698.95,0,82966.85,0,87120.25,0,93119.75,0,96785.4,0,97078.35,0,97656.15,0,99790.8,0,103442.55,20145.65,24.185353836697406]
["9002","45.4342.01","Taxe aux sacs évacuation & traitement déchets PP",0,99327.78,0,77428.14,0,118557.22,0,89429.31,0,81323.39,0,89721.33,0,104046.63,0,102140.92,0,96068.94,0,88645.55,-10682.23,-10.754524061647205]
["9002","45.4356","Taxe base évacuation & traitement déchets PM",0,26700,0,22062.5,0,17923.3,0,20625,0,22645.8,0,22875,0,24625,0,24875,0,25500,0,26500,-200,-0.7490636704119851]
["9002","45.4359","Ventes de ferraille, papier et verre",0,10515.74,0,4270.44,0,1787.24,0,2714.81,0,4079.81,0,1936.15,0,514.6,0,4598.75,0,5978.74,0,4591.36,-5924.38,-56.33821300260372]
["9102","45.490","Imputation interne - sacs distribués enfants+personnes agés",0,180,0,0,0,0,0,0,0,2896.95,0,2625.95,0,2100.76,0,2136.5,0,1665.75,0,2173.2,1993.1999999999998,68.80339667581423]
[{"$nulls":4},0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0,null,0]
["9101","45","Ordures ménagères et décharge",231645.58,221558.69,226024.69,187334.1,252794.03,221384.61,204913.27,204913.27,261449.35,212873.78,252278.71,220606.69,262145.14,231884.27,269732.12,239039.38,262458.2,255847.86,288374.41,229622.81,8064.119999999995,3.639721827205241]
[]
[null,null,"Taux de financement",null,0.9560000000000001,null,0.8279999999999998,null,0.875,null,1,null,0.814,null,0.874,null,0.884,null,0.886,null,0.9740000000000001,null,0.796]
[null,null,"différence en % charge/recettes",{"$nulls":21},0.20850000000000002]

{"sheet":"Commentaires","index":1,"n_rows":1,"n_cols":6,"rows_kept":1,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["0000","Compte","Désignation/Commentaire","Budget","Attribué","Solde"]

{"sheet":"Détail budget","index":2,"n_rows":1,"n_cols":6,"rows_kept":1,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["0000","Compte","Désignation/Détail budget","Budget","Attribué","Solde"]

{"sheet":"Formats","index":3,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
["Format0","Format1","Format2","Format3","Format4","Format5","Format6","Format7","Format8","Format9"]