{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Feuil1","Feuil2"],"not_rendered":{"images":1,"macros":1},"read":"whole","date_system":"1900"}

{"sheet":"Feuil1","index":0,"n_rows":88,"n_cols":7,"rows_kept":88}
["N° compte","Spécificité","Libellé enveloppe","Réel 2021","BI 2022","Besoin 2022","Budget Rectificatif 2022"]
[23,51103141,"Immobilisation engagé en N-1 - Paiement en N - 51103141",{"v":1144039.38,"d":"1,144,039.38"},{"v":1000000,"d":"1,000,000 "},{"v":600000,"d":"600,000 "},{"v":600000,"d":"600,000 "}]
[23,90003141,"Immobilisation engagé en N-1 - Paiement en N - 90003141"]
[213,51103141,"Immobilisation engagé en N-1 - Paiement en N",{"v":9783.96,"d":"9,783.96"}]
[658,92000000,"Div.ch.techn.- Autres ch.gest.cour.& ch.gest.tech"]
[692,93000000,"Imprévus aides aux familles",null,{"v":200000,"d":"200,000 "},{"v":200000,"d":"200,000 "},{"v":100000,"d":"100,000 "}]
[692,93000000,"Imprévus services CAF"]
[692,93000000,"Imprévus aides aux partenaires",null,{"v":300000,"d":"300,000 "},{"v":300000,"d":"300,000 "},{"v":400000,"d":"400,000 "}]
[2184,31303141,"Immobilisation engagé en N-1 - Paiement en N  - 31303141"]
[2184,31623141,"Immobilisation engagé en N-1 - Paiement en N  - 31623141"]
[2184,51103141,"Immobilisation engagé en N-1 - Paiement en N  - 51103141 "]
[2742,11112221,"Prêts partenaire",{"$nulls":3},{"v":500000,"d":"500,000 "}]
[2744,33101321,"Prêts engagés N-1 - Paiement en N  - 33101321",{"v":5721.25,"d":"5,721.25"},{"v":5000,"d":"5,000 "},{"v":6750,"d":"6,750 "},{"v":6750,"d":"6,750 "}]
[2744,33211321,"Prêts engagés N-1 - Paiement en N  - 33211321"]
[2744,33221321,"Prêts engagés N-1 - Paiement en N  - 33221321",{"v":1906.03,"d":"1,906.03"},{"v":1900,"d":"1,900 "},0]
[2744,33501321,"Prêts engagés N-1 - Paiement en N  - 33501321",null,null,{"v":650,"d":"650 "},{"v":650,"d":"650 "}]
[2744,41201321,"Prêts engagés N-1 - Paiement en N  - 41201321",null,null,{"v":2100,"d":"2,100 "},{"v":2100,"d":"2,100 "}]
[2744,41301321,"Prêts engagés N-1 - Paiement en N  - 41301321"]
[2744,42201321,"Prêts engagés N-1 - Paiement en N  - 42201321",{"v":131636.85,"d":"131,636.85"},{"v":130000,"d":"130,000 "},{"v":112000,"d":"112,000 "},{"v":112000,"d":"112,000 "}]
[2744,43121321,"Prêts engagés N-1 - Paiement en N  - 43121321",{"v":7800,"d":"7,800.00"},{"v":8000,"d":"8,000 "},{"v":2650,"d":"2,650 "},{"v":2650,"d":"2,650 "}]
[2744,43201321,"Prêts engagés N-1 - Paiement en N  - 43201321"]
[2744,43311321,"Prêts engagés N-1 - Paiement en N  - 43311321",{"v":1518.2,"d":"1,518.20"},{"v":1500,"d":"1,500 "},{"v":4400,"d":"4,400 "},{"v":4400,"d":"4,400 "}]
[2744,43321321,"Prêts engagés N-1 - Paiement en N  - 43321321",{"v":3118.69,"d":"3,118.69"},{"v":3200,"d":"3,200 "},{"v":400,"d":"400 "},{"v":400,"d":"400 "}]
[2744,51301321,"Prêts engagés N-1 - Paiement en N  - 51301321",{"v":35900,"d":"35,900.00"},{"v":36000,"d":"36,000 "},{"v":6000,"d":"6,000 "},{"v":6000,"d":"6,000 "}]
[6582,84102211,"fonct - revue Vies de famille participation A. Social"]
[6585,92000000,"Charges techniques : pertes sur créances irrécouvrables",{"v":5073.77,"d":"5,073.77"}]
[671871,92000000,"Transfert entre gestions",{"$nulls":3},{"v":900000,"d":"900,000 "}]
[6811,92000000,"Amortissement des immo décidées jusqu'au 31/12/19",{"v":510470.7,"d":"510,470.70"},{"v":610000,"d":"610,000 "},{"v":635000,"d":"635,000 "},{"v":635000,"d":"635,000 "}]
[65853231,92030000,"Remise de dettes financée sur fonds locaux",{"v":230,"d":"230.00"}]
[68143213,19912111,"19912111 - Dotation aux provisions - FONDS LOCAUX",{"v":1435601,"d":"1,435,601.00"},{"v":200000,"d":"200,000 "},null,{"v":600000,"d":"600,000 "}]
[68143213,19914111,"19914111 - Dotation aux provisions - FONDS LOCAUX"]
[68143213,29912111,"29912111 - Dotation aux provisions - FONDS LOCAUX",{"v":374995,"d":"374,995.00"},{"v":200000,"d":"200,000 "},null,{"v":295000,"d":"295,000 "}]
[68143213,29914111,"29914111 - Dotation aux provisions - FONDS LOCAUX"]
[68143213,39912111,"39912111 - Dotation aux provisions - FONDS LOCAUX"]
[68143213,39914111,"39914111 - Dotation aux provisions - FONDS LOCAUX",{"$nulls":3},{"v":50000,"d":"50,000 "}]
[68143213,49912111,"49912111 - Dotation aux provisions - FONDS LOCAUX"]
[68143213,49914111,"49914111 - Dotation aux provisions - FONDS LOCAUX"]
[68143213,59912111,"59912111 - Dotation aux provisions - FONDS LOCAUX",{"v":506607,"d":"506,607.00"}]
[68143213,59914111,"59914111 - Dotation aux provisions - FONDS LOCAUX",{"$nulls":3},{"v":255000,"d":"255,000 "}]
[68143213,89912111,"89912111 - Dotation aux provisions - FONDS LOCAUX",{"v":54280,"d":"54,280.00"}]
[68143213,89914111,"89914111 - Dotation aux provisions - FONDS LOCAUX"]
[656232130,21082111,"21082111 - subv inv N paiement N - fonds locaux"]
[656232130,51202111,"51202111 - subv inv N paiement N - fonds locaux",{"v":26250,"d":"26,250.00"}]
[656232139,11002111,"11002111 - subv inv N-1 paiement N - fonds locaux"]
[656232139,11112111,"11112111 - sub inv N-1 Paiement N - fonds locaux"]
[656232139,11212111,"11212111 - subv inv N-1 paiement N - fonds locaux",{"v":2847,"d":"2,847.00"},{"v":100000,"d":"100,000 "}]
[656232139,11312111,"11312111 - subv inv N-1 paiement N - fonds locaux",null,{"v":10000,"d":"10,000 "}]
[656232139,13312111,"13312111 - subv inv N-1 paiement N - fonds locaux",{"v":235,"d":"235.00"}]
[656232139,14312111,"14312111- sub inv N-1 paiement en N - fonds locaux"]
[656232139,17002111,"17002111 - subv inv N-1 paiement N - fonds locaux",{"v":7585,"d":"7,585.00"},{"v":10695,"d":"10,695 "}]
[656232139,18002111,"18002111- sub inv N-1 paiement en N - fonds locaux"]
[656232139,21002111,"21002111 - subv inv N-1 paiement N - fonds locaux",{"v":3334,"d":"3,334.00"}]
[656232139,21082111,"21082111 - subv inv N-1 paiement N - fonds locaux",{"v":106713,"d":"106,713.00"},{"v":163084,"d":"163,084 "},null,{"v":200000,"d":"200,000 "}]
[656232139,21102111,"21102111 - subv inv N-1 paiement N - fonds locaux",{"v":2429,"d":"2,429.00"}]
[656232139,21182111,"21182111 - subv inv N-1 paiement N - fonds locaux",{"v":17491,"d":"17,491.00"},{"v":100000,"d":"100,000 "}]
[656232139,32102111,"32102111 - subv inv N-1 paiement N - fonds locaux",{"v":9698,"d":"9,698.00"}]
[656232139,51102111,"51102111 - subv inv N-1 paiement N - fonds locaux",{"v":733273.56,"d":"733,273.56"},{"v":376221,"d":"376,221 "}]
[656232139,51202111,"51202111 - sub inv N-1 paiement N - fonds locaux"]
[656232139,81102111,"81102111- subv inv N-1 paiement N - fonds locaux",null,{"v":20000,"d":"20,000 "}]
[656232139,81302111,"81302111- subv inv N-1 paiement N - fonds locaux",null,{"v":20000,"d":"20,000 "}]
[656232139,91000000,"91000000 - subv inv N-1 paiement N - fonds locaux"]
[658533131,92050000,"Annulation d'indus sur fonds locaux",{"v":14168.91,"d":"14,168.91"}]
[658533132,92060000,"Annulation d'indus sur fonds nationaux",17.13]
[681432141,19922112,"19182112 - Dotations aux provisions - PC PIAJE",{"v":16039620,"d":"16,039,620.00"},{"v":6000000,"d":"6,000,000 "},null,{"v":12000000,"d":"12,000,000 "}]
[681432141,19924112,"19184112 - Dotations aux provisions - PC PIAJE privé",null,{"v":2000000,"d":"2,000,000 "},null,{"v":2900000,"d":"2,900,000 "}]
[6562321410,19182112,"19182112 - sub inv N paiement N - Plans crèches",{"v":131306,"d":"131,306.00"}]
[6562321410,19184112,"19184112 - sub inv N paiement N -Plan crèche entprivé"]
[6562321419,19182112,"19182112 - sub inv N-1 paiement N - plans crèches",{"v":3950477,"d":"3,950,477.00"},{"v":5000000,"d":"5,000,000 "},null,{"v":5500000,"d":"5,500,000 "}]
[6562321419,19184112,"19184112 - sub inv N-1 paiement N -plan crèche entpri",null,{"v":1000000,"d":"1,000,000 "},null,{"v":1500000,"d":"1,500,000 "}]
[6814321421,19922112,"19922112 - dotations aux provisions - FPT-E"]
[6814321423,19922112,"19922112 - Dotations aux provisions FME NAT",{"v":1194833,"d":"1,194,833.00"},{"v":2200000,"d":"2,200,000 "},null,{"v":2500000,"d":"2,500,000 "}]
[6814321423,19924112,"19924112 - Dotations aux provisions FME NAT privé",{"v":508899,"d":"508,899.00"},null,null,{"v":500000,"d":"500,000 "}]
[6814321431,29922112,"29922112 - Dotations aux provisions - FPT-J"]
[6814321433,29922112,"29922112 - Dotation aux provisions FPT ALSH",{"v":403827,"d":"403,827.00"},{"v":300000,"d":"300,000 "},null,{"v":1300000,"d":"1,300,000 "}]
[65623214210,19002112,"19002112 - sub inv N -  paiement N - FPT Enfance"]
[65623214219,19002112,"19002112 - sub inv N-1 -  paiement N - FPT Enfance"]
[65623214230,19202112,"19202112 - sub inv N paiement N - FME",{"v":411634,"d":"411,634.00"}]
[65623214239,19202112,"19202112 - sub inv N-1 paiement N - FME",{"v":564748,"d":"564,748.00"},{"v":1000000,"d":"1,000,000 "},null,{"v":1500000,"d":"1,500,000 "}]
[65623214239,19202112,"19202112 - sub inv N-1 paiement N - Fds PRE",{"v":61356,"d":"61,356.00"}]
[65623214239,19204112,"19202112 - sub inv N-1 paiement N - FME privés",{"v":382414,"d":"382,414.00"}]
[65623214239,19204112,"19204112 - sub inv N-1 paiement N - Fds PRE - privé"]
[65623214310,21702112,"21702112 - sub inv N paiement N - FPT JEUNESSE"]
[65623214319,21702112,"21702112 - sub inv N-1 paiement N - FPT JEUNESSE"]
[65623214330,21942112,"21942112 - sub inv N paiement N - FPT invest ALSH",{"v":12507,"d":"12,507.00"},{"v":400000,"d":"400,000 "}]
[65623214339,21942112,"21712112 - sub inv N-1 paiement N - FPT invest ALSH",null,{"v":300000,"d":"300,000 "},null,{"v":50000,"d":"50,000 "}]
[775,null,"Profits ou perte sur aliénations d'immobilisations"]
[12742,null,"Remboursement Prêt partenaires"]
[null,92000000,"92000000 - Charges exceptionnelles /opérations tech"]

{"sheet":"Feuil2","index":1,"n_rows":3991,"n_cols":16,"rows_kept":3991,"merged":[[0,0,0,15],[1,0,3,0],[1,1,3,1],[1,2,2,3],[1,4,1,8],[1,10,1,11],[1,12,3,12],[1,13,3,13],[1,14,3,14],[1,15,3,15],[2,4,2,5],[2,6,2,8],[2,9,3,9],[2,10,3,10],[2,11,3,11]]}
["Etat - II SFE   BUDGET D'ACTION SOCIALE : Dépenses (en euros)"]
[null,"Fonction","Aides Directes aux Familles",null,"Aides aux Partenaires",{"$nulls":4},"Serv CAF","Subv. Vers E/GA0",null,"TOTAL TM","Crédits Financés N - CFM","Rep sur prov subv. Invest RSP","Total Général TGM"]
[{"$nulls":4},"Fonctionnement",null,"Investissement",null,null,"Fonct\nFds Loc. SFL","Fonct\nFds Nat. SFN","Invest\nFds Nat. SIN"]
[null,null,"Subv. ADS","Prêts ADP","Fds Loc. AFL","Fds Nat. AFN","Subv. AIS","Subv. IFN","Prêts AIP"]
["1","Accueil JE",{"$f":"SUM(C7:C44)-C33","v":{"v":0,"d":"  0"}},null,{"$f":"SUM(E7:E44)-E33","v":{"v":0,"d":"  0"}},{"$f":"SUM(F7:F44)-F33","v":{"v":50000,"d":" 50 000"}},{"$f":"SUM(G7:G44)-G33","v":{"v":0,"d":"  0"}},{"$f":"SUM(H7:H44)-H33","v":{"v":0,"d":"  0"}},{"$f":"SUM(I7:I44)-I33","v":{"v":0,"d":"  0"}},null,{"$f":"SUM(K7:K44)-K33","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":50000,"d":" 50 000"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":50000,"d":" 50 000"}]
["","%",{"$nulls":10},{"$f":"M5/$M$168*100","v":{"$error":"#DIV/0!"}}]
["1001","PS Dom - CASO",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"$f":"SUM(C7:L7)","v":{"v":0,"d":"  0"}},null,null,{"$f":"M7+N7+O7","v":{"v":0,"d":"  0"}}]
["1002","PS Dom - CR",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"$f":"SUM(C8:L8)","v":{"v":0,"d":"  0"}},null,null,{"$f":"M8+N8+O8","v":{"v":0,"d":"  0"}}]
["1003","PS Dom - CAA",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1010","FA PSU invt repas;couches et informatisation",{"$nulls":5},{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["1011","crèches AVIS",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1012","aide équipts en difficulté",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1013","innovation",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1014","horaires atypiques",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1015","classes passerelles",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1016","enfts handicapés hors eaje et alsh",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1017","crèches AVIP",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1018","fds réequilibrage territorial",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1019","ressources handicap",{"$nulls":3},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["11","eaje coll - 6 ans",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["12","eaje fam - 6 ans",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["13","eaje par - 6 ans",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["17","RAM",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["1800","Aut. lieux activ./éveil",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["182","micros crèches",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["1900","Fn globale accueil dt spécif territoriales",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["1902","accès familles fragiles",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1903","Pilotage Petite Enfance - (Flux et stock)",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1917","installation ass mat",{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["1918","Plans crèches",{"$nulls":9},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1920","fds rénovation nationaux et FME",{"$nulls":9},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1921","Maison des assistants maternels",{"$nulls":5},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["193","Bonus territoire enfance",{"$nulls":3},{"$f":"SUM(F34:F41)","v":{"v":50000,"d":" 50 000"}},{"$nulls":6},{"v":50000,"d":" 50 000"},null,null,{"v":50000,"d":" 50 000"}]
["1931","Poste coordination petite enfance",{"$nulls":3},{"v":50000,"d":" 50 000"},{"$nulls":6},{"v":50000,"d":" 50 000"},null,null,{"v":50000,"d":" 50 000"}]
["1932","Enfance-Bonus mixité sociale",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1933","Enfance-Bonus inclusion handicap",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1934","Contrats territorial réservataire",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1935","Observatoire Conseil Départemental",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1936","Diagnostic initial",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1937","Fermeture COVID19",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1939","Enfance-Bonus EAJE QPV",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["195","CEJE flux",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1991","Provisions subv. invest fonds locaux",{"$nulls":10},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["1992","Provisions subv. Invest. fonds nationaux",{"$nulls":10},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2","Temps Libre",{"$f":"C47+C48+C49+C78+C83+C84","v":{"v":0,"d":"  0"}},{"$f":"D47+D48+D49+D78+D83+D84","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"K47+K48+K49+K78+K83+K84","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["","%",{"$nulls":10},{"$f":"M45/$M$168*100","v":{"$error":"#DIV/0!"}}]
["2001","PS Dom - CASO",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"$f":"SUM(C47:L47)","v":{"v":0,"d":"  0"}},null,null,{"$f":"M47+N47+O47","v":{"v":0,"d":"  0"}}]
["2002","PS Dom - CR",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["21","TL enfants/jeunes",{"$f":"SUM(C50:C77)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D50:D77)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$f":"SUM(N50:N77)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O50:O77)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["2100","Accueil ado conventionné acc. jeunes",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["2110","Accueil periscol hors tap (regul 2116 et 2118)",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["2111","Accueil périscol durant tap (régul 2117 et 2119)",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2112","Accueil extrascolaire (régul 2101 et 2109)",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["2113","Accueil ado déclaré Alsh",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["212","Aut. loisirs prox.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["213","Op V V Vac",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":5},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["214","CCV",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["215","Camps vac.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["216","Acc/loisirs éduc.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["2160","PAEJ",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2170","Fn globale TL dt spécif territoriales",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["2171","enggt initiatives jeunes",{"$nulls":3},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["2172","handicap",{"$nulls":3},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2173","usage numériques enfts jeunes",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2174","accès loisirs éducatifs",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2175","PS jeunes",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2176","CEJJ stock periscolaire",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2177","CEJJ stock extrascolaire",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2178","innovation jeunesse",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["218","Form. BAFA/D",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["2190","Bonus territoire jeunesse",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2194","Investissement ALSH",{"$nulls":9},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2195","Complément plan mercredi",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2196","CEJJ flux periscolaire",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2197","CEJJ flux extrascolaire",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":6},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2198","Bonification plan mercredi éducatif",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2199","Pilotage jeunesse (flux et stock confondus)",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["22","TL familles",{"$f":"SUM(C79:C82)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D79:D82)","v":{"v":0,"d":"  0"}},{"$f":"SUM(E79:E82)","v":{"v":0,"d":"  0"}},{"$f":"SUM(F79:F82)","v":{"v":0,"d":"  0"}},{"$f":"SUM(G79:G82)","v":{"v":0,"d":"  0"}},null,{"$f":"SUM(I79:I82)","v":{"v":0,"d":"  0"}},null,{"$f":"SUM(K79:K82)","v":{"v":0,"d":"  0"}},{"$f":"SUM(L79:L82)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"$f":"SUM(N79:N82)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O79:O82)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["221","Loisirs prox.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["222","CFV",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["223","Vac. Fam. Indiv.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":5},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["224","Autres",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["2991","Provisions subv. invest fonds locaux",{"$nulls":10},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["2992","Provisions subv. Invest. fonds nationaux",{"$nulls":10},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["3","Acc. Soc.",{"$f":"C87+C88+C91+C100","v":{"v":0,"d":"  0"}},{"$f":"D87+D88+D91+D100","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"K87+K88+K91+K100","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["","%",{"$nulls":10},{"$f":"M85/$M$168*100","v":{"$error":"#DIV/0!"}}]
["31","Travail social",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"$f":"SUM(C87:L87)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$f":"M87+N87+O87","v":{"v":0,"d":"  0"}}]
["32","AAD",{"$f":"C89+C90","v":{"v":0,"d":"  0"}},null,{"$f":"E89+E90","v":{"v":0,"d":"  0"}},{"$f":"F89+F90","v":{"v":0,"d":"  0"}},{"$f":"G89+G90","v":{"v":0,"d":"  0"}},{"$f":"H89+H90","v":{"v":0,"d":"  0"}},{"$f":"I89+I90","v":{"v":0,"d":"  0"}},null,{"$f":"K89+K90","v":{"v":0,"d":"  0"}},{"$f":"L89+L90","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"$f":"N89+N90","v":{"v":0,"d":"  0"}},{"$f":"O89+O90","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["321","AAD - T.I.S.F.",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["323","AAD - A.V.S.",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["33","Prest fin familles",{"$f":"C92+C97","v":{"v":0,"d":"  0"}},{"$f":"D92+D97","v":{"v":0,"d":"  0"}},{"$f":"E92+E97","v":{"v":0,"d":"  0"}},null,{"$f":"G92+G97","v":{"v":0,"d":"  0"}},{"$f":"H92+H97","v":{"v":0,"d":"  0"}},{"$f":"I92+I97","v":{"v":0,"d":"  0"}},{"$nulls":3},{"v":0,"d":"  0"},{"$f":"N92+N97","v":{"v":0,"d":"  0"}},{"$f":"O92+O97","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["-5","- familles difficulté",{"$f":"C93+C94+C95+C96","v":{"v":0,"d":"  0"}},{"$f":"D93+D94+D95+D96","v":{"v":0,"d":"  0"}},{"$nulls":8},{"v":0,"d":"  0"},{"$f":"N93+N94+N95+N96","v":{"v":0,"d":"  0"}},null,{"v":0,"d":"  0"}]
["331","Sec prêts hon.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["332","Par. pers. isolés",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["333","PEL Situ. Fam.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["334","Autres PEL",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["-6","- Aux jeunes en difficulté",{"$f":"C98+C99","v":{"v":0,"d":"  0"}},{"$f":"D98+D99","v":{"v":0,"d":"  0"}},{"$f":"E98+E99","v":{"v":0,"d":"  0"}},null,{"$f":"G98+G99","v":{"v":0,"d":"  0"}},{"$f":"H98+H99","v":{"v":0,"d":"  0"}},{"$f":"I98+I99","v":{"v":0,"d":"  0"}},{"$nulls":3},{"v":0,"d":"  0"},{"$f":"N98+N99","v":{"v":0,"d":"  0"}},{"$f":"O98+O99","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["335","Aides acc & insertion",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["336","FAJ",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["3991","Provisions subv. invest fonds locaux",{"$nulls":5},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["4","Logt Habitat",{"$f":"C103+C108+C113+C121+C122","v":{"v":0,"d":"  0"}},{"$f":"D103+D108+D113+D121+D122","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"K103+K108+K113+K121+K122","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["","%",{"$nulls":10},{"$f":"M101/$M$168*100","v":{"$error":"#DIV/0!"}}]
["41","Réhab habitat",{"$f":"SUM(C104:C107)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D104:D107)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"SUM(K104:K107)","v":{"v":0,"d":"  0"}},null,{"$f":"SUM(C103:L103)","v":{"v":0,"d":"  0"}},{"$f":"SUM(N104:N107)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O104:O107)","v":{"v":0,"d":"  0"}},{"$f":"M103+N103+O103","v":{"v":0,"d":"  0"}}]
["411","Réhab log loc",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["412","Amélior. habitat",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["413","Aides perso handicapés",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["414","diagnostic de non décence logement",null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["42","Aides équipt install",{"$f":"SUM(C109:C112)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D109:D112)","v":{"v":0,"d":"  0"}},{"$f":"SUM(E109:E112)","v":{"v":0,"d":"  0"}},{"$nulls":7},{"v":0,"d":"  0"},{"$f":"SUM(N109:N112)","v":{"v":0,"d":"  0"}},null,{"v":0,"d":"  0"}]
["421","Equipt mobilier",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["422","Equipt ménager",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["423","Installation",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["424","Autres",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":7},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["43","Accès/maintien habitat",{"$f":"SUM(C114:C120)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D114:D120)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"SUM(K114:K120)","v":{"v":0,"d":"  0"}},{"$f":"SUM(L114:L120)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"$f":"SUM(N114:N120)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O114:O120)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["431","Accès maintien logt",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["432","Access. propriété",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":7},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["433","Dettes EDF/GDF/autres",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":7},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["434","Logement familles,jeunes adultes,cadre vie",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["435","Info/conseil familles",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["436","Fn globale habitat",{"$nulls":9},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["437","L.E.S. - L.L.T.S.",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["4991","Provisions subv. invest fonds locaux",{"$nulls":4},{"v":0,"d":"  0"},{"$nulls":5},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["4992","Provisions subv. invest fonds nationaux",{"$nulls":5},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["5","AVS",{"$f":"C125+C133+C138+C139","v":{"v":0,"d":"  0"}},{"$f":"D125+D133+D138+D139","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"K125+K133+K138+K139","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["","%",{"$nulls":10},{"$f":"M123/$M$168*100","v":{"$error":"#DIV/0!"}}]
["51","Anim soc",{"$f":"SUM(C126:C132)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D126:D132)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"SUM(K126:K132)","v":{"v":0,"d":"  0"}},{"$f":"SUM(L126:L132)","v":{"v":0,"d":"  0"}},{"$f":"SUM(C125:L125)","v":{"v":0,"d":"  0"}},{"$f":"SUM(N126:N132)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O126:O132)","v":{"v":0,"d":"  0"}},{"$f":"M125+N125+O125","v":{"v":0,"d":"  0"}}]
["5110","et 5111 CS et PS animation collective famille",null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["5119","PS préfiguration centres sociaux",null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["512","FJT",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["513","Aires accueil",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["514","Autres équipts voisin.",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["515","Animation Locale",null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["516","CT AVS",{"$nulls":9},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["52","Soutien vie assoc.",null,null,{"$f":"SUM(E134:E137)","v":{"v":0,"d":"  0"}},null,{"$f":"SUM(G134:G137)","v":{"v":0,"d":"  0"}},null,{"$f":"SUM(I134:I137)","v":{"v":0,"d":"  0"}},null,null,{"$f":"SUM(L134:L137)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"$f":"SUM(N134:N137)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O134:O137)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["521","Assoc. Fam.",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["522","Assoc. Trav. migrants",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["523","Autres assoc.",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["524","Info. jeunes",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["5991","Provisions subv. invest fonds locaux",{"$nulls":10},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["5992","Provisions subv. invest fonds nationaux",{"$nulls":5},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["7","Prest Supp Fam",{"$f":"SUM(C142:C144)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D142:D144)","v":{"v":0,"d":"  0"}},{"$nulls":8},{"$f":"SUM(M142:M144)","v":{"v":0,"d":"  0"}},{"$f":"SUM(N142:N144)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O142:O144)","v":{"v":0,"d":"  0"}},{"$f":"SUM(P142:P144)","v":{"v":0,"d":"  0"}}]
["","%",{"$nulls":10},{"$f":"M140/$M$168*100","v":{"$error":"#DIV/0!"}}]
["71","Prest. apprentis",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"$f":"SUM(C142:L142)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},null,{"$f":"M142+N142+O142","v":{"v":0,"d":"  0"}}]
["72","Prest. rentrée scolaire",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"$f":"SUM(C143:L143)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},null,{"$f":"M143+N143+O143","v":{"v":0,"d":"  0"}}]
["73","Prest. étudiants",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":8},{"$f":"SUM(C144:L144)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},null,{"$f":"M144+N144+O144","v":{"v":0,"d":"  0"}}]
["8","Autres actions",{"$f":"C147+C156+C159","v":{"v":0,"d":"  0"}},{"$f":"D147+D156+D159","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"K147+K156+K159","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["","%",{"$nulls":10},{"$f":"M145/$M$168*100","v":{"$error":"#DIV/0!"}}]
["81","Acc. fonction parentale",{"$f":"SUM(C148:C155)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D148:D155)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"$f":"SUM(K148:K155)","v":{"v":0,"d":"  0"}},{"$f":"SUM(L148:L155)","v":{"v":0,"d":"  0"}},{"$f":"SUM(C147:L147)","v":{"v":0,"d":"  0"}},{"$f":"SUM(N148:N155)","v":{"v":0,"d":"  0"}},{"$f":"SUM(O148:O155)","v":{"v":0,"d":"  0"}},{"$f":"M147+N147+O147","v":{"v":0,"d":"  0"}}]
["811","Méd Fam",{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["812","Fonds nat. parentalité",null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["813","LAEP",null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["814","Esp .rencontre",null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["815","Acc. scolarité",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["816","Autres actions",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["817","Lieux info familles",{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["8181","Promo. valeurs Répub. vivre ensemble",{"$nulls":3},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["84","Autres",null,null,{"$f":"E157+E158","v":{"v":0,"d":"  0"}},null,{"$f":"G157+G158","v":{"v":0,"d":"  0"}},{"$f":"H157+H158","v":{"v":0,"d":"  0"}},{"$f":"I157+I158","v":{"v":0,"d":"  0"}},null,null,{"$f":"L157+L158","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"$f":"N157+N158","v":{"v":0,"d":"  0"}},{"$f":"O157+O158","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"}]
["841","Fonds régionaux",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["842","Autres",null,null,{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["8991","Provisions subv. invest fonds locaux",{"$nulls":4},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":4},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"}]
["90","Log. Oeuvres",{"$nulls":11},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"}]
["","%"]
["99","Divers",{"$f":"SUM(C164:C166)","v":{"v":0,"d":"  0"}},{"$f":"SUM(D164:D166)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"}]
["","%",{"$nulls":10},{"$f":"M162/$M$168*100","v":{"$error":"#DIV/0!"}}]
["91","AP non décidées",{"$nulls":4},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"$f":"SUM(C164:L164)","v":{"v":0,"d":"  0"}},null,null,{"$f":"M164+N164+O164","v":{"v":0,"d":"  0"}}]
["92","Dép hors fn",{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},null,{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$f":"SUM(C165:L165)","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},null,{"$f":"M165+N165+O165","v":{"v":0,"d":"  0"}}]
["93","Imprévus",{"v":0,"d":"  0"},{"$nulls":3},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"$nulls":3},{"$f":"SUM(C166:L166)","v":{"v":0,"d":"  0"}},null,null,{"$f":"M166+N166+O166","v":{"v":0,"d":"  0"}}]
["0","Ensemble Général",{"$f":"C162+C145+C160+C140+C123+C101+C85+C45+C5","v":{"v":0,"d":"  0"}},{"$f":"D162+D145+D160+D140+D123+D101+D85+D45+D5","v":{"v":0,"d":"  0"}},{"v":0,"d":"  0"},{"v":50000,"d":" 50 000"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":50000,"d":" 50 000"},{"v":0,"d":"  0"},{"v":0,"d":"  0"},{"v":50000,"d":" 50 000"}]
["","%",{"$f":"C167/$M$168*100","v":{"$error":"#DIV/0!"}},{"$f":"D167/$M$168*100","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
{"$rows_empty":2961}
[{"$nulls":9},0]
{"$rows_empty":31}
[{"$nulls":9},0]
{"$rows_empty":47}
[{"$nulls":9},0]
{"$rows_empty":99}
[{"$nulls":9},6750]
{"$rows_empty":10}
[{"$nulls":9},0]
[{"$nulls":9},0]
{"$rows_empty":27}
[{"$nulls":9},650]
{"$rows_empty":640}
[{"$nulls":9},50000]