{"text_format":"2","workbook":"xls","n_sheets":2,"sheets":["Résultats 2021","Fonctionnement"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":1,"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","formulas":"cached_only"}

{"sheet":"Résultats 2021","index":0,"n_rows":12,"n_cols":3,"rows_kept":12,"cut":false,"hidden":false,"merged":[[6,0,6,2],[7,0,7,1],[8,0,8,1],[9,0,9,1],[10,0,10,1],[11,0,11,1]],"flags":["formulas_cached_only"]}
["Budget Primitif 2022"]
["13900 – CCAS de SAINT JULIA"]
["Budget principal"]
["Résultats et affectation"]
[]
[]
["Fonctionnement"]
[" Excédent 2021 : ",null,340.03]
["Déficit 2021 :",null,0]
["Résultats antérieurs :",null,1229.03]
["Excédent général (à reprendre en 2022) :",null,1569.06]
["Déficit général (à reprendre en 2022) :",null,false]

{"sheet":"Fonctionnement","index":1,"n_rows":16,"n_cols":7,"rows_kept":16,"cut":false,"hidden":false,"merged":[[2,4,2,6],[5,0,5,2],[10,0,10,1],[12,4,12,5],[15,0,15,1]],"flags":["formulas_cached_only"]}
["011","CHARGES A CARACTERE GENERAL",7069.06,null,70,"PRODUITS GESTION COURANTE",0]
[60623,"Alimentation",1000]
[6257,"Fêtes et cérémonie",6069.06]
[null,null,0,null,74,"DOTATIONS PARTICIPATIONS",5500]
[{"$nulls":4},74,"Subvention commune",5500]
[]
["OO2","Déficit antérieur reporté",0]
[{"$nulls":4},77,"OPERATIONS EXCEPTIONNELLES",0]
[null,"Réserves : ",0,null,7718,"Produits exceptionnels",0]
[]
["TOTAL DES DEPENSES",null,7069.06,null,"OO2","EXCEDENT ANTERIEUR REPORTE",1569.06]
[]
[{"$nulls":4},"TOTAL DES RECETTES",null,7069.0599999999995]
[]
[]
["Contrôle Équilibre (RECETTES – DEPENSES)",null,0]