{"text_format":"3","workbook":"xls","n_sheets":23,"sheets":["BP 2013","Feuil14","Feuil13","Feuil12","Feuil11","Feuil10","Feuil9","Feuil8","Feuil7","Feuil6","Feuil5","Feuil4","Feuil3","Feuil2","Feuil1","GRAPHIQUES ETUDES","GRAPHIQUES BATIMENTS","GRAPHIQUES RESEAUX","ACQUISITIONS DIVERSES","GRAPHIQUES AGENCEMENTS","Vérif totaux","Feuil15","Feuil16"],"not_rendered":{"charts":5,"external_links":1,"defined_names":4},"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"BP 2013","index":0,"n_rows":326,"n_cols":8,"rows_kept":326,"merged":[[5,5,5,6],[32,5,32,6],[71,5,71,6],[106,5,106,6],[141,5,141,6],[163,5,167,5],[163,6,167,6],[179,5,179,6],[201,2,201,3],[210,5,210,6],[255,5,255,6],[291,5,291,6],[316,3,316,6]],"flags":["formulas_cached_only"]}
[null,null,"PROJET DE  BP 2013 "]
[null,null,"SECTION D'INVESTISSEMENT"]
[]
[null,"Les dépenses"]
[]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
[2031,null,"ETUDES ET RECERCHES ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[202,42,null,"ETUDES URBANISTIQUES",{"v":29065,"d":"29,065.00"},{"v":0,"d":"0.00"},{"v":72014,"d":"72,014.00"},{"v":101079,"d":"101,079.00"}]
[null,42,null,"PLU ( A.P  N° 02)",null,null,{"v":39927,"d":"39,927.00"},{"v":39927,"d":"39,927.00"}]
[null,42,null,"Commissaire enquêteur PLU estimation MARILYN ",null,null,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"}]
[null,42,null,"Cartographie des risques naturels ",{"v":2752,"d":"2,752.00"},null,null,{"v":2752,"d":"2,752.00"}]
[null,42,null,"Mission RTM Cartographie risques naturels",{"v":2153,"d":"2,153.00"},null,null,{"v":2153,"d":"2,153.00"}]
[null,48,null,"Assistance technique Préconisations protection du bâti  (Cahier des charges, dossier demande de subvention, appui à la consultation, analyse des offres et suivi de la prestation)  Convention signée le 17 déc 2012, Délibération du 08 octobre 2012.",{"v":17000,"d":"17,000.00"},null,null,{"v":17000,"d":"17,000.00"}]
[null,48,null,"Etude de faisabilité prévention des risques \" Le Perrin\" DEVIS ONF en attendant la mise en concurrence",null,null,{"v":11243,"d":"11,243.00"},{"v":11243,"d":"11,243.00"}]
[null,48,null,"Etude de faisabilité  prévention des risques \" La charrière\" DEVIS ONF en attendant la mise en concurrence",null,null,{"v":7984,"d":"7,984.00"},{"v":7984,"d":"7,984.00"}]
[null,48,null,"Etude de faisabilité  prévention des risques \" Tolvon\"  DEVIS ONF en attendant la mise en concurrence",null,null,{"v":3490,"d":"3,490.00"},{"v":3490,"d":"3,490.00"}]
[null,48,null,"Etude de faisabilité prévention des risques \" La pierre, la Roche \" DEVIS ONF en attendant le mise en concurrence",null,null,{"v":6870,"d":"6,870.00"},{"v":6870,"d":"6,870.00"}]
[null,44,null,"PCS+ Dicrim",{"v":7160,"d":"7,160.00"},null,null,{"v":7160,"d":"7,160.00"}]
[205,103,"LICENCES ET LOGICIELS ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[2111,null,"ACQUISITION TERRAINS NUS",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":8080,"d":"8,080.00"},{"v":8080,"d":"8,080.00"}]
[null,101,null,"Terrain ex Rossignol",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,101,null,"Frais notariaux (8%) achat partiel terrain Rue des Jardins",null,null,{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[null,101,null,"achat partiel terrain rue des jardins",null,null,{"v":7480,"d":"7,480.00"},{"v":7480,"d":"7,480.00"}]
[2112,null,"ACQUISITION TERRAINS VOIRIE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":735,"d":"735.00"},{"v":735,"d":"735.00"}]
[null,107,null,"Echange terrain chemin Etang Dauphin + NOTAIRE",null,null,{"v":735,"d":"735.00"},{"v":735,"d":"735.00"}]
[null,107,null,"Terrain giratoire entrée EST de la commune",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,107,null,"Frais notatiaux terrain giratoire entrée EST de la C.",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
[2115,null,"ACQUISITION TERRAIN BATI ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":140400,"d":"140,400.00"},{"v":140400,"d":"140,400.00"}]
[null,24,null,"Portage foncier Maison Granger CRÉER UNE APCP 2014",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,24,null,"Achat bâtiment cyvoct",null,null,{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"}]
[null,24,null,"Frais notaire maison Cyvoct (8%)",null,null,{"v":10400,"d":"10,400.00"},{"v":10400,"d":"10,400.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[2121,"ONA","PLANTATIONS D'ARBRES ET D'ARBUTES ",null,{"v":211,"d":"211.00"},{"v":0,"d":"0.00"},{"v":600,"d":"600.00"},{"v":811,"d":"811.00"}]
[{"$nulls":3},"Plantations d'arbres  MYRIAM",null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[{"$nulls":3},"Plantations camping demande THIERRY",{"v":211,"d":"211.00"},null,{"v":100,"d":"100.00"},{"v":311,"d":"311.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[2128,null,"AGENCEMENT ET AMENAGEMENT DE TERRAIN ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":3200,"d":"3,200.00"},{"v":3200,"d":"3,200.00"}]
[{"$nulls":3},"Aire de jeux parc Mairie contours rondins bois pose S.T DEVIS ABM Concept (MARC)",null,null,{"v":755,"d":"755.00"},{"v":755,"d":"755.00"}]
[{"$nulls":3},"Traverse bois parking Eglise  DEVIS ABM CONCEPT (MARC)",null,null,{"v":395,"d":"395.00"},{"v":395,"d":"395.00"}]
[null,106,null,"Projecteur éclairage terrain d'entraînement Foot DEVIS AEV (MARC)",null,null,{"v":2050,"d":"2,050.00"},{"v":2050,"d":"2,050.00"}]
[null,106,null,"Arrosage terrain de foot DEVIS RICHARDSON SYLVAIN Pr tourner avec 3 arroseurs (MARC)",{"$nulls":3},{"v":0,"d":"0.00"}]
[21571,103,"MATERIEL ROULANT DE VOIRIE ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44000,"d":"44,000.00"},{"v":44000,"d":"44,000.00"}]
[{"$nulls":3},"Empirol  (benne amovible) MARC ",null,null,{"v":44000,"d":"44,000.00"},{"v":44000,"d":"44,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[21578,103,"AUTRE MATERIEL ET OUTILLAGE DE VOIRIE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":12985,"d":"12,985.00"},{"v":12985,"d":"12,985.00"}]
[{"$nulls":3},"Echelle DEVIS WURTH",null,null,{"v":400,"d":"400.00"},{"v":400,"d":"400.00"}]
[{"v":0.196,"d":"19.60%"},null,null,"Echelle WURTH",null,null,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[469,null,null,"Chariot DEVIS NETON",null,null,{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[560.924,null,null,"diable devis NETON",null,null,{"v":310,"d":"310.00"},{"v":310,"d":"310.00"}]
[{"$nulls":3},"Enrouleur auto métal 12 mètres DEVIS NETON",null,null,{"v":205,"d":"205.00"},{"v":205,"d":"205.00"}]
[{"$nulls":3},"Aspirateur décolmatage sem-automatique devis NETON",null,null,{"v":325,"d":"325.00"},{"v":325,"d":"325.00"}]
[{"$nulls":3},"Bétonnière 140 litres DEVIS NETON",null,null,{"v":725,"d":"725.00"},{"v":725,"d":"725.00"}]
[{"$nulls":3},"Brouelles 100 L DEVIS NETON",null,null,{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[{"$nulls":3},"lame de deneigement devis EUROPE SERVICE",null,null,{"v":2500,"d":"2,500.00"},{"v":2500,"d":"2,500.00"}]
[{"$nulls":3},"saleuse à bande en attente Expertise Assureur",null,null,{"v":7500,"d":"7,500.00"},{"v":7500,"d":"7,500.00"}]
[2161,41,"ŒUVRE D'ART",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[{"$nulls":3},"Restauration Toile ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"toile historique des anciens maires",null,null,{"v":250,"d":"250.00"},{"v":250,"d":"250.00"}]
[2182,102,"PARC AUTOMOBILE SERVICE TECHNIQUE ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
[{"$nulls":3},"véhicule utilitaire D'occasion MARC et SYLVAIN",null,null,{"v":6000,"d":"6,000.00"},{"v":6000,"d":"6,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
[2183,103,"MATERIEL DE BUREAU ET D'INFORMATIQUE",null,{"v":957,"d":"957.00"},{"v":0,"d":"0.00"},{"v":3820,"d":"3,820.00"},{"v":4777,"d":"4,777.00"}]
[null,103,null,"Ecole Primaire"]
[{"$nulls":3},"Bras pour accrocher T.V GHISLAINE",null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[{"$nulls":3},"Tableau blanc magnétique GHISLAINE",null,null,{"v":120,"d":"120.00"},{"v":120,"d":"120.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,106,null,"Gymnase"]
[{"$nulls":3},"PC Pour gymnase BRUNO",null,null,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,103,null,"Ecole Maternelle"]
[{"$nulls":3},"Ordinateur classe Grande Section GHISLAINE",null,null,{"v":550,"d":"550.00"},{"v":550,"d":"550.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,103,null,"Mairie"]
[{"$nulls":3},"Serveur mairie",{"v":957,"d":"957.00"},null,null,{"v":957,"d":"957.00"}]
[null,106,null,"Imprimante laser noir et blanc  PERS DU 1ER ETAGE",null,null,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,103,null,"Bibliothèque Municipale"]
[{"$nulls":3},"PC Bibliothèque BRUNO + MARIE-BLANCHE",null,null,{"v":1600,"d":"1,600.00"},{"v":1600,"d":"1,600.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[2184,103,"MOBILIER DIVERS ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1640,"d":"1,640.00"},{"v":1640,"d":"1,640.00"}]
[null,103,null,"Ecole Primaire"]
[{"$nulls":3},"armoire informatique GHISLAINE",null,null,{"v":450,"d":"450.00"},{"v":450,"d":"450.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,103,null,"Ecole Maternelle"]
[{"$nulls":3},"Banc adulte GHISLAINE",null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[{"$nulls":3},"4 Chaises adultes GHISLAINE",null,null,{"v":140,"d":"140.00"},{"v":140,"d":"140.00"}]
[{"$nulls":3},"Foyer municipal"]
[{"$nulls":3},"Tables DEVIS souvignet Maxi MARIE-BLANCHE",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,103,null,"Mairie + Associations"]
[{"$nulls":3},"Bureau poste urbanisme ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Mobilier RAM (Table, chaises, tapis) GHISLAINE",null,null,{"v":850,"d":"850.00"},{"v":850,"d":"850.00"}]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
[2188,103,"AUTRES INVESTISSEMENTS",null,{"v":1717,"d":"1,717.00"},{"v":0,"d":"0.00"},{"v":8250,"d":"8,250.00"},{"v":9967,"d":"9,967.00"}]
[null,103,null,"Ecole Primaire"]
[{"$nulls":3},"Enceinte USB + Lecteur Engt de dépense N° 01/2013",null,null,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[{"$nulls":3},"RANGEMENT EN DUR à étudier plutôt qu'un cabanon",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,106,null,"Gymnase intercommunal"]
[{"$nulls":3},"Aspirateur GM 80 Demande THIERRY ARMAND",null,null,{"v":600,"d":"600.00"},{"v":600,"d":"600.00"}]
[{"$nulls":3},"Vitrine intérieure  Demande THIERRY ARMAND",null,null,{"v":350,"d":"350.00"},{"v":350,"d":"350.00"}]
[null,106,null,"Camping Municipal"]
[{"$nulls":3},"Aménagements divers",null,null,{"v":1000,"d":"1,000.00"},{"v":1000,"d":"1,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,103,null,"Mairie/ Associations"]
[{"$nulls":3},"2 TV  une pour maternelle l'autre élémentaire",{"v":798,"d":"798.00"},null,null,{"v":798,"d":"798.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[null,23,null,"Restaurant scolaire"]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Voirie"]
[null,107,null,"Signalisation verticale \"panneaux police MARC",{"v":919,"d":"919.00"},null,{"v":4000,"d":"4,000.00"},{"v":4919,"d":"4,919.00"}]
[null,107,null,"Mobilier urbain Poubelles pour aire de pique nique RD 520",null,null,{"v":300,"d":"300.00"},{"v":300,"d":"300.00"}]
[{"$nulls":3},"Eaysy décors jardnières Devis CIMELAK",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,107,null,"Barrières de sécurité en alu (10) SYLVAIN",null,null,{"v":900,"d":"900.00"},{"v":900,"d":"900.00"}]
[null,12,null,"Signalisation noms de rue"]
[{"$nulls":3},"Complément de plaques CECILE",null,null,{"v":750,"d":"750.00"},{"v":750,"d":"750.00"}]
[21311,36,"BATIMENT ADMINISTRATIF MAIRIE",null,{"v":13595,"d":"13,595.00"},{"v":0,"d":"0.00"},{"v":143660,"d":"143,660.00"},{"v":157255,"d":"157,255.00"}]
[{"$nulls":3},"Robinets thermostatiques côté mairie MARC",null,null,{"v":4000,"d":"4,000.00"},{"v":4000,"d":"4,000.00"}]
[{"$nulls":3},"Etude palafitte  Isolation dernier étage mairie",{"v":13595,"d":"13,595.00"},null,null,{"v":13595,"d":"13,595.00"}]
[{"$nulls":3},"isolation Bâtiment MAIRIE/Associations MARC",null,null,{"v":139200,"d":"139,200.00"},{"v":139200,"d":"139,200.00"}]
[{"$nulls":3},"Rideau salle du conseil (MYRIAM)",null,null,{"v":460,"d":"460.00"},{"v":460,"d":"460.00"}]
[21312,104,"BATIMENTS SCOLAIRES ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[null,104,null,"Gache électrique portail GHISLAINE",null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[null,104,{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
[21318,45,"Wx D'accessibilité aux ETABLISSEMENTS RECEVANT DU PUBLIC",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":114107,"d":"114,107.00"},{"v":114107,"d":"114,107.00"}]
[21331,45,null,"Maîtrise d'œuvre ERP Programmation MAIRIE",null,null,{"v":3831,"d":"3,831.00"},{"v":3831,"d":"3,831.00"}]
[21318,45,null,"Maîtrise d'œuvre ERP Programmation Toilettes publiques",null,null,{"v":4776,"d":"4,776.00"},{"v":4776,"d":"4,776.00"}]
[21311,45,null,"Travaux accesssibilité accueil mairie MARC",null,null,{"v":47000,"d":"47,000.00"},{"v":47000,"d":"47,000.00"}]
[21318,45,null,"Travaux accessibilité toilettes publiques MARC",null,null,{"v":58000,"d":"58,000.00"},{"v":58000,"d":"58,000.00"}]
["2131?",45,null,"Frais appel offres pour programmation N+1",null,null,{"v":500,"d":"500.00"},{"v":500,"d":"500.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[21318,13,"BATIMENTS CULTUELS",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Eglises du Bourg et de Tolvon"]
[null,13,null,"Alarme incendie   ",{"$nulls":3},{"v":0,"d":"0.00"}]
[null,13,{"$nulls":5},{"v":0,"d":"0.00"}]
[21318,null,"AUTRES BATIMENTS COMMUNAUX",null,{"v":400,"d":"400.00"},{"v":0,"d":"0.00"},{"v":65000,"d":"65,000.00"},{"v":65400,"d":"65,400.00"}]
[null,14,null,"Bâtiment culturel Foyer Municipal"]
[{"$nulls":3},"MARC + SYLVAIN",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Sol Foyer + Sol de la scène DEVIS SDS",null,null,{"v":11300,"d":"11,300.00"},{"v":11300,"d":"11,300.00"}]
[{"$nulls":3},"Electricité avec variante éclaira bar + prises bar",null,null,{"v":1900,"d":"1,900.00"},{"v":1900,"d":"1,900.00"}]
[{"$nulls":3},"Chauffage DEVIS AIR FLUIDE CONCEPTE",null,null,{"v":7100,"d":"7,100.00"},{"v":7100,"d":"7,100.00"}]
[{"$nulls":3},"Peinture + placo DEVIS PROXIPLATRE",null,null,{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
[{"$nulls":3},"Portes devis en Cours bisancon",null,null,{"v":27700,"d":"27,700.00"},{"v":27700,"d":"27,700.00"}]
[{"$nulls":3},"Folets roulants bar devis en Cours",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Aménagement de la cuisine devis en Cours ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[21318,106,null,"Gymnase intercommunal"]
[{"$nulls":3},"alarme gymnase",{"v":200,"d":"200.00"},null,null,{"v":200,"d":"200.00"}]
[{"$nulls":3},"Signalétique de porte gymnase DEVIS BECKER ARMAND",{"v":200,"d":"200.00"},null,{"v":565,"d":"565.00"},{"v":765,"d":"765.00"}]
[{"$nulls":3},"sIgnalétique gymnase THIERRY ARMAND",null,null,{"v":200,"d":"200.00"},{"v":200,"d":"200.00"}]
[{"$nulls":3},"Portail électrique automatisme MARC",null,null,{"v":1095,"d":"1,095.00"},{"v":1095,"d":"1,095.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[21318,16,null,"La Maison Pour Tous"]
[{"$nulls":3},"Electricité DEVIS AEV SYLVAIN MARC",null,null,{"v":3140,"d":"3,140.00"},{"v":3140,"d":"3,140.00"}]
[]
[]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
[2132,105,"BATIMENTS DE RAPPORTS ",null,{"v":36122,"d":"36,122.00"},{"v":0,"d":"0.00"},{"v":319800,"d":"319,800.00"},{"v":355922,"d":"355,922.00"}]
[{"$nulls":3},"Local commercial Rue du Tram"]
[{"$nulls":3},"Aménagement coiffeuse",null,null,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Logement fonction école maternelle"]
[{"$nulls":3},"Porte entrée logt fonction maternelle",{"v":3074,"d":"3,074.00"},null,null,{"v":3074,"d":"3,074.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"AUTRES"]
[{"$nulls":3},"Plomberie ex logt de fonction école tolvon",{"v":1790,"d":"1,790.00"},null,null,{"v":1790,"d":"1,790.00"}]
[{"$nulls":3},"charpente ex logt de fonction école de tolvon",{"v":1258,"d":"1,258.00"},null,null,{"v":1258,"d":"1,258.00"}]
[{"$nulls":3},"Ancienne Cure (ex médicure)"]
[{"$nulls":3},"Travaux réhabilitation ancienne Cure MARC",null,null,{"v":300000,"d":"300,000.00"},{"v":300000,"d":"300,000.00"}]
[{"$nulls":3},"maîtrise d'œuvre réhabilitation ancienne Cure",{"v":30000,"d":"30,000.00"},null,null,{"v":30000,"d":"30,000.00"}]
[{"$nulls":3},"Taxe raccordement assainissement (4200/lgt) MARC",null,null,{"v":16800,"d":"16,800.00"},{"v":16800,"d":"16,800.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[2145,107,"CONSTRUCTIONS SUR SOLS D'AUTRUI",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,107,{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[2313,24,"CENTRE BOURG 1er Ilôt(Place, maison Fagot, Berthet, Sous eglise, Rue mairie)",null,{"v":5385,"d":"5,385.00"},{"v":0,"d":"0.00"},{"v":187900,"d":"187,900.00"},{"v":193285,"d":"193,285.00"}]
[{"$nulls":3},"Actes notariaux indivision cour Fagot",null,null,{"v":2400,"d":"2,400.00"},{"v":2400,"d":"2,400.00"}]
[{"$nulls":3},"Assistance Maîtrise d'ouvrage partielle Maison Fagot",{"v":5385,"d":"5,385.00"},null,null,{"v":5385,"d":"5,385.00"}]
[{"$nulls":3},"Dépose éclairage public avant démolition MARC",null,null,{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
[{"$nulls":3},"Frais appel d'offres démolitions MARILYN ",null,null,{"v":1500,"d":"1,500.00"},{"v":1500,"d":"1,500.00"}]
[{"$nulls":3},"Démolitions bâtiments (fagot + ilôt Berthet) MARC",null,null,{"v":120000,"d":"120,000.00"},{"v":120000,"d":"120,000.00"}]
[{"$nulls":3},"APS Centre Bourg + Maîtrise d'œuvre Place Fagot",null,null,{"v":50000,"d":"50,000.00"},{"v":50000,"d":"50,000.00"}]
[{"$nulls":3},"Diagnostic amiante Distasi, un toît pour tous, fagot, berthet ?",null,null,{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
[2315,null,"VOIRIE ",null,{"v":12097,"d":"12,097.00"},{"v":0,"d":"0.00"},{"v":199155,"d":"199,155.00"},{"v":211252,"d":"211,252.00"}]
[null,107,null,"Programme de Voirie 2013 MARC",null,null,{"v":140000,"d":"140,000.00"},{"v":140000,"d":"140,000.00"}]
[null,107,null,"Assainissement Rue du Magnin MARC",null,null,{"v":3500,"d":"3,500.00"},{"v":3500,"d":"3,500.00"}]
[null,107,null,"Assainissement Route du grand rocher MARC",null,null,{"v":9000,"d":"9,000.00"},{"v":9000,"d":"9,000.00"}]
[null,107,null,"PAVE Mise en accessibilité des voiries",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"VOIRIE"]
[null,107,null,"Marquage au sol sur Voirie Communale  MARC",{"v":1745,"d":"1,745.00"},null,{"v":4500,"d":"4,500.00"},{"v":6245,"d":"6,245.00"}]
[null,107,null,"Glissières sécurté Tolvon + seyx",{"v":10352,"d":"10,352.00"},null,null,{"v":10352,"d":"10,352.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"GIRATOIRE DU PICARD"]
[null,30,null,"Giratoire du Picard    MARC",null,null,{"v":5000,"d":"5,000.00"},{"v":5000,"d":"5,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":3},"OUVRAGE D'ART"]
[2151,107,null,"démolition du Mur soutennement Tolvon DEVIS Perret MARC",null,null,{"v":5400,"d":"5,400.00"},{"v":5400,"d":"5,400.00"}]
[{"$nulls":3},"Mur soutennement montée du Sceyx DEVIS Perret",null,null,{"v":11755,"d":"11,755.00"},{"v":11755,"d":"11,755.00"}]
[{"$nulls":3},"Etude  pour travaux à venir (MARC)",null,null,{"v":20000,"d":"20,000.00"},{"v":20000,"d":"20,000.00"}]
[{"$nulls":3},"Pont route du PARIS  DEVIS CONTRETE MARC",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Pont de la FAVERGE  DEVIS CONCRETE MARC",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Pont des moulins DEVIS CONCRETE MARC",{"$nulls":3},{"v":0,"d":"0.00"}]
[21533,108,"ECLAIRAGE PUBLIC",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
[{"$nulls":3},"Mise en place d'horloge pour EP lotissements MARC",null,null,{"v":7000,"d":"7,000.00"},{"v":7000,"d":"7,000.00"}]
[{"$nulls":3},"Réducteur tension giratoire du stade MARC",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
["O20","ONA","Dépenses imprévues (O20)",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":58588,"d":"58,588.00"},{"v":58588,"d":"58,588.00"}]
[{"$nulls":3},"Dépenses imprévues",null,null,{"v":58588,"d":"58,588.00"},{"v":58588,"d":"58,588.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
["16...","ONA","REMBOURSEMENT DETTE EN CAPITAL",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":228143,"d":"228,143.00"},{"v":228143,"d":"228,143.00"}]
[165,"ONA",null,"Remboursement de cautions",null,null,{"v":3000,"d":"3,000.00"},{"v":3000,"d":"3,000.00"}]
[1641,"ONA",null,"Remboursement capital dette ancienne",null,null,{"v":191988,"d":"191,988.00"},{"v":191988,"d":"191,988.00"}]
[1641,"ONA",null,"Remboursement du capital de la dette nouvelle",null,null,{"v":33155,"d":"33,155.00"},{"v":33155,"d":"33,155.00"}]
["21... chap 041","ONA","OPERATIONS D'ORDRE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["Chap 41","ONA",null,"Apurement des frais d'étude",{"$nulls":3},{"v":0,"d":"0.00"}]
[266,"ONA","AUTRES FORMES DE PARTICIPATIONS",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Parts sociales prêt ",{"$nulls":3},{"v":0,"d":"0.00"}]
["OO1","ONA","Déficit d'investissement reporté",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Reprise du déficit d'investissement au 31/12/ n-1",{"$nulls":3},{"v":0,"d":"0.00"}]
[191,null,"DIFFERENCE / REALISATIONS D'IMMOBILISATIONS ",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"ONA",{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"TOTAUX",{"v":99549,"d":"99,549.00"},{"v":0,"d":"0.00"},{"v":1625527,"d":"1,625,527.00"},{"v":1725076,"d":"1,725,076.00"}]
["Recettes"]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
["OO1","ONA","Excédent reporté",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":182313,"d":"182,313.00"},{"v":182313,"d":"182,313.00"}]
[null,"ONA",null,"Résultat n-1",{"v":0,"d":"0.00"},null,{"v":182313,"d":"182,313.00"},{"v":182313,"d":"182,313.00"}]
[1068,"ONA","EXCEDENT FONCTIONNEMENT CAPITALISE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":515517,"d":"515,517.00"},{"v":515517,"d":"515,517.00"}]
[{"$nulls":3},"Affectation d'une partie du résultat Fonct n-1",null,null,{"v":515517,"d":"515,517.00"},{"v":515517,"d":"515,517.00"}]
["132…","ONA",null,"SUBVENTIONS",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":44800,"d":"44,800.00"},{"v":44800,"d":"44,800.00"}]
[{"$nulls":3},"Subvention Conseil Général"]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[1323,24,null,"création placette ilôt Fagot",null,"voir pour monter un dossier",null,{"v":0,"d":"0.00"}]
[1323,36,null,"Agrandissement de la bibliothèque municipale",{"$nulls":3},{"v":0,"d":"0.00"}]
[1323,107,null,"Renouvellement couche voirie communale",{"$nulls":3},{"v":0,"d":"0.00"}]
[1323,42,null,"Elaboration PLU Tranche 2013 (12000€)",null,null,{"v":12000,"d":"12,000.00"},{"v":12000,"d":"12,000.00"}]
[{"$nulls":3},"Fonds de concours CAPV et communes voisinnes"]
[1327,107,{"$nulls":5},{"v":0,"d":"0.00"}]
[1324,107,{"$nulls":5},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Subvention de l'Etat (DETR)"]
[1331,36,null,"Gros travaux d'isolation bâtiment mairie+ ERP accueil montant sollicité en Cours d'instruction ",null,null,{"v":32800,"d":"32,800.00"},{"v":32800,"d":"32,800.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[1321,48,null,"Etude faisabilité protection des habitations (70%) en cours d'instruction",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Subvention autres organismes"]
[1388,{"$nulls":6},{"v":0,"d":"0.00"}]
[]
[16411,"ONA","EMPRUNTS en €",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"}]
[{"$nulls":3},"Emprunts",null,null,{"v":320000,"d":"320,000.00"},{"v":320000,"d":"320,000.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[165,null,"Dépôts et cautionnements reçus",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"ONA",null,"Encaissement des cautions nouvelles locations",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
["10...","ONA","APPORTS,DOTATIONS ET RESERSES",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":155000,"d":"155,000.00"},{"v":155000,"d":"155,000.00"}]
[10222,"ONA",null,"Fonds de Compensation pour la TVA",null,null,{"v":130000,"d":"130,000.00"},{"v":130000,"d":"130,000.00"}]
[10223,"ONA",null,"Taxe Locale D'Equipement (TLE)",null,null,{"v":25000,"d":"25,000.00"},{"v":25000,"d":"25,000.00"}]
[192,"ONA","Différence sur réalisation d'immobilisations",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"ONA",null,"Différence positive sur cession",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
[{"$nulls":4},"Engagés","NOUVELLES PROPOSITIONS",null,"Soit un"]
[null,"N°",null,null,"Restes à",null,null,"projet de "]
["Comptes","Opé","Libellés des dépenses",null,"Réaliser 2012","A DISCUTER","RETENUES","BP 2013 "]
[{"$nulls":3},"Détail des dépenses","A",null,"C","(A+C)"]
["21...","ONA","ALIENATIONS SORTIE DU PATRIMOINE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[2182,null,null,"Sortie du patrimoine",{"v":0,"d":"0.00"},null,null,{"v":0,"d":"0.00"}]
["21534 chap 041",108,null,"Cession de réseau récupération TVA E.R",{"$nulls":3},{"v":0,"d":"0.00"}]
[238,null,null,"Remboursement avance forfaitaire",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Réhabilitation maison Fagot ",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"placette Ilôt Fagot",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"agrandissement Foyer municipal",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":3},"…",{"$nulls":3},{"v":0,"d":"0.00"}]
[{"$nulls":7},{"v":0,"d":"0.00"}]
[2318,110,null,"Immobilisations corporelles en cours",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Défense incendie régularisation Mdt 1173 de 2010",{"$nulls":3},{"v":0,"d":"0.00"}]
[2031,"ONA","OPERATIONS D'ORDRE",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[null,"ONA",null,"Apurement des frais d'étude",{"$nulls":3},{"v":0,"d":"0.00"}]
["28...",null,"AMORTISSEMENTS",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":131100,"d":"131,100.00"},{"v":131100,"d":"131,100.00"}]
[{"$nulls":3},"Amortissement inventaire",null,null,{"v":131100,"d":"131,100.00"},{"v":131100,"d":"131,100.00"}]
["O21",null,"VIR. SECTION DE FONCTIONNEMENT",null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":376346,"d":"376,346.00"},{"v":376346,"d":"376,346.00"}]
[null,"ONA",null,"Prèlèvement pour remb emprunts",null,null,{"v":225085,"d":"225,085.00"},{"v":225085,"d":"225,085.00"}]
[null,"ONA",null,"Prélèvement pour combler de déficit invt n-1",null,null,{"v":0,"d":"0.00"},{"v":0,"d":"0.00"}]
[{"$nulls":3},"Prèlèvement d'équilibre",null,null,{"v":151261,"d":"151,261.00"},{"v":151261,"d":"151,261.00"}]
[{"$nulls":3},"TOTAUX ",{"v":0,"d":"0.00"},{"v":0,"d":"0.00"},{"v":1725076,"d":"1,725,076.00"},{"v":1725076,"d":"1,725,076.00"}]
[]
[{"$nulls":3},"PROJET DE BP 2013"]
[{"$nulls":3},"Recettes d'investissement",null,null,{"v":1725076,"d":"1,725,076.00"}]
[{"$nulls":3},"Dépenses d'investissement",null,null,{"v":1725076,"d":"1,725,076.00"}]
[{"$nulls":3},"Différence recettes - dépenses(Hors Proposit°à discuter)",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Total propositions à discuter (Dépenses)",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Total propositions à discuter (recettes)",null,null,{"v":0,"d":"0.00"}]
[{"$nulls":3},"Soit un besoin de financement de",null,null,{"v":0,"d":"0.00"}]
[]
[]
[{"$nulls":3},"DONT une enveloppe d'emprunt de 320000 € INSCRITE à l'article 1641"]

{"sheet":"Feuil14","index":1,"n_rows":8,"n_cols":14,"rows_kept":8,"flags":["formulas_cached_only"]}
[]
[]
["Les dépenses d'investissement estimées à ce jour s'élèvent à ",{"$nulls":4},{"$error":"#REF!"},"€ de dépenses engagées à ce jour"]
[{"$nulls":5},{"$error":"#REF!"},"€ de choix possibles"]
[{"$nulls":4},"SOIT",{"$error":"#REF!"},"€ au total"]
[]
[null,"La moyenne annuelle sur les cinq dernières année s'élève à 1 697 439 € boustés par le Gymnase de 2007 à 2009 puis par le FCG de 2009 à 2011."]
[null,"Ainsi la moyenne annuelle hors pic de gros investissements serait plustôt de l'ordre de 800 000€. L'an dernier les investissements bruts se sont élévés à ",{"$nulls":10},782325,"€"]

{"sheet":"Feuil13","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil12","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil11","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil10","index":5,"n_rows":44,"n_cols":3,"rows_kept":44,"flags":["formulas_cached_only"]}
[null,{"v":350000,"d":"350,000.00"},828]
[null,{"v":1000,"d":"1,000.00"},3980]
[null,{"v":10000,"d":"10,000.00"},45511]
[null,{"v":75000,"d":"75,000.00"},2500]
[null,{"v":30000,"d":"30,000.00"},165525]
[null,{"v":2600,"d":"2,600.00"},123442.75]
[null,{"v":15000,"d":"15,000.00"}]
[null,{"v":4000,"d":"4,000.00"}]
[null,{"v":3500,"d":"3,500.00"}]
[null,{"v":2500,"d":"2,500.00"}]
[null,{"v":300,"d":"300.00"}]
[null,{"v":280,"d":"280.00"}]
[null,{"v":1200,"d":"1,200.00"}]
[null,{"v":7500,"d":"7,500.00"}]
[null,{"v":6500,"d":"6,500.00"}]
[null,{"v":600,"d":"600.00"}]
[null,{"v":4500,"d":"4,500.00"}]
[null,{"v":3000,"d":"3,000.00"}]
[null,{"v":25000,"d":"25,000.00"}]
[null,{"v":2000,"d":"2,000.00"}]
[null,{"v":2000,"d":"2,000.00"}]
[null,{"v":660,"d":"660.00"}]
[null,{"v":20000,"d":"20,000.00"}]
[null,{"v":15000,"d":"15,000.00"}]
[null,{"v":6000,"d":"6,000.00"}]
[null,{"v":5000,"d":"5,000.00"}]
[null,{"v":20000,"d":"20,000.00"}]
[null,{"v":8000,"d":"8,000.00"}]
[null,{"v":100000,"d":"100,000.00"}]
[null,{"v":150000,"d":"150,000.00"}]
[null,{"v":15000,"d":"15,000.00"}]
[null,{"v":7500,"d":"7,500.00"}]
[null,{"v":4000,"d":"4,000.00"}]
[null,{"v":4500,"d":"4,500.00"}]
[null,{"v":24000,"d":"24,000.00"}]
[null,{"v":20000,"d":"20,000.00"}]
[null,{"v":16000,"d":"16,000.00"}]
[null,{"v":3000,"d":"3,000.00"}]
[null,{"v":4000,"d":"4,000.00"}]
[null,{"v":3000,"d":"3,000.00"}]
[null,{"v":3000,"d":"3,000.00"}]
[null,{"v":3000,"d":"3,000.00"}]
[null,{"v":75000,"d":"75,000.00"}]
[null,{"v":1053140,"d":"1,053,140.00"},{"v":341786.75,"d":"341,786.75"}]

{"sheet":"Feuil9","index":6,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil8","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil7","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil6","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil5","index":10,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil4","index":11,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil3","index":12,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil2","index":13,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil1","index":14,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"GRAPHIQUES ETUDES","index":15,"n_rows":55,"n_cols":3,"rows_kept":55,"merged":[[43,0,43,1]],"flags":["formulas_cached_only"]}
[]
[]
["Amgt centre Bourg",{"v":22530,"d":"22,530.00"}]
["Terrain autour terrain multi-sports",{"v":10000,"d":"10,000.00"}]
["Parc Mairie",{"v":27800,"d":"27,800.00"}]
["Parking Cure",{"v":19000,"d":"19,000.00"}]
["Tennis",{"v":2000,"d":"2,000.00"}]
["TOTAL",{"v":81330,"d":"81,330.00"}]
{"$rows_empty":35}
["VERIFICATIONS"]
["Travaux de bâtiments",{"v":1331119,"d":"1,331,119.00"}]
["Acquisitions",{"v":714203,"d":"714,203.00"}]
["Réseaux",{"v":778947,"d":"778,947.00"}]
["Agencements aménagements",{"v":50136,"d":"50,136.00"}]
["Etudes",{"v":81730,"d":"81,730.00"}]
["Sous total",{"v":2956135,"d":"2,956,135.00"}]
["Dette",{"v":177153,"d":"177,153.00"}]
["Dép Imprévues",{"v":66334.4,"d":"66,334.40"}]
["TLE + Subv",{"v":14833,"d":"14,833.00"}]
["TVE ER",{"v":995,"d":"995.00"}]
["Total Budget Investissement",{"v":3215450.4,"d":"3,215,450.40"},0]

{"sheet":"GRAPHIQUES BATIMENTS","index":16,"n_rows":12,"n_cols":3,"rows_kept":12,"flags":["formulas_cached_only"]}
[null,"Travaux","Equipements"]
["Mairie",{"$error":"#REF!"}]
["Ecoles",{"$error":"#REF!"}]
["Edifices cultuels",{"$error":"#REF!"}]
["Foyer Municipal",{"v":13000,"d":"13,000.00"}]
["Services techniques",{"v":4792,"d":"4,792.00"}]
["Restaurant scolaire",{"v":24350,"d":"24,350.00"}]
["Local Boules",{"v":16726,"d":"16,726.00"}]
["Gymnase intercommunal",{"$error":"#REF!"}]
["Local FCG",{"$error":"#REF!"}]
["Surfaces commerciales",{"$error":"#REF!"}]
["TOTAUX",{"$error":"#REF!"},{"v":0,"d":"0.00"}]

{"sheet":"GRAPHIQUES RESEAUX","index":17,"n_rows":6,"n_cols":2,"rows_kept":6,"flags":["formulas_cached_only"]}
[null,"Travaux"]
["Voirie",{"$error":"#REF!"}]
["Electrification Rurale",{"$error":"#REF!"}]
["Eclairage public",{"$error":"#REF!"}]
["Autres réseaux",{"$error":"#REF!"}]
["TOTAL",{"$error":"#REF!"}]

{"sheet":"ACQUISITIONS DIVERSES","index":18,"n_rows":12,"n_cols":2,"rows_kept":12,"flags":["formulas_cached_only"]}
[null,"BP 2009"]
["Terrains Voirie",{"v":8028,"d":"8,028.00"}]
["Terrains nus",{"v":51900,"d":"51,900.00"}]
["Terrains bâtis",{"v":550560,"d":"550,560.00"}]
["Outillage",{"v":4345,"d":"4,345.00"}]
["Œuvre d'art",{"v":2000,"d":"2,000.00"}]
["Parc automobile",{"v":27000,"d":"27,000.00"}]
["Materiel bureau",{"v":26800,"d":"26,800.00"}]
["Licences",{"v":5900,"d":"5,900.00"}]
["Mobilier",{"v":2057,"d":"2,057.00"}]
["Autres biens",{"v":35613,"d":"35,613.00"}]
["TOTAL",{"v":714203,"d":"714,203.00"}]

{"sheet":"GRAPHIQUES AGENCEMENTS","index":19,"n_rows":7,"n_cols":2,"rows_kept":7,"flags":["formulas_cached_only"]}
[]
[]
["Aménagement Centre Bourg",{"v":25000,"d":"25,000.00"}]
["Aménagement maison Fagot",{"v":15000,"d":"15,000.00"}]
["Cartographie des risques",{"v":6136,"d":"6,136.00"}]
["Parking de l'Eglise",{"v":4000,"d":"4,000.00"}]
["TOTAL",50136]

{"sheet":"Vérif totaux","index":20,"n_rows":55,"n_cols":8,"rows_kept":55,"flags":["formulas_cached_only"]}
[null,25000,4870,{"$nulls":3},105831.26]
[null,15000,613,{"$nulls":3},556353.94]
[null,6136,1500,{"$nulls":3},-36000]
[null,2400,400,{"$nulls":3},53471]
[null,8000,285,{"$nulls":3},1899]
[null,50000,2396,{"$nulls":3},6515]
[null,5000,1926,{"$nulls":3},45985]
[null,400,{"$nulls":4},4272]
[null,320,2400,{"$nulls":3},612]
[null,10000,780,{"$nulls":3},30000]
[null,2210,28710,{"$nulls":3},6000]
[null,27800,470000,{"$nulls":3},180000]
[null,20000,2400,{"$nulls":3},57633]
[null,1500,2400,{"$nulls":3},97450]
[null,3000,2400,{"$nulls":3},262006.2]
[null,3000,8755]
[null,2000,43180]
[null,800,62594]
[null,8000,57500]
[null,12000,500]
[null,489,27117]
[null,250,149189]
[null,350]
[null,100]
[null,450]
[null,500]
[null,2300]
[null,6000]
[null,3000]
[null,3000]
[null,10000]
[null,10000]
[null,10565]
[null,70000]
[null,8795]
[null,4500]
[null,9450]
[null,14900]
[null,2000]
[null,132830]
[null,68210]
[null,10000]
[null,145000]
[null,8000]
[null,330000]
[null,6000]
[null,10000]
[null,440]
[null,1225]
[732873,1070920,869915,2673708,318932,0,1372028.4,1690960.4]
[]
[null,null,732873,{"$nulls":3},318932]
[null,null,1070920,null,982747.6000000001,null,0]
[null,null,869915,{"$nulls":3},1372028.4]
[null,null,2673708,{"$nulls":3},1690960.4]

{"sheet":"Feuil15","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}

{"sheet":"Feuil16","index":22,"n_rows":0,"n_cols":0,"rows_kept":0,"flags":["formulas_cached_only"]}